| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 29.05B | ¥ 27.73B | ¥ 25.52B | ¥ 28.29B | ¥ 31.83B |
| Gross Profit | ¥ 3.63B | ¥ 3.97B | ¥ 3.51B | ¥ 3.75B | ¥ 3.76B |
| Operating Income | ¥ -587.67M | ¥ 364.86M | ¥ 65.27M | ¥ 372.00M | ¥ 526.04M |
| EBITDA | ¥ -442.89M | ¥ 685.09M | ¥ -105.99M | ¥ 640.65M | ¥ 739.76M |
| Net Income | ¥ -508.98M | ¥ 392.48M | ¥ -259.10M | ¥ 301.43M | ¥ 279.36M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 11.57B | ¥ 11.28B | ¥ 7.98B | ¥ 9.24B | ¥ 10.65B |
| Total Assets | ¥ 25.33B | ¥ 25.07B | ¥ 21.82B | ¥ 24.26B | ¥ 23.68B |
| Total Debt | ¥ 17.05M | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 |
| Net Debt | ¥ -9.55B | ¥ -9.78B | ¥ -6.48B | ¥ -6.74B | ¥ -9.15B |
| Total Liabilities | ¥ 15.96B | ¥ 15.29B | ¥ 12.66B | ¥ 14.92B | ¥ 14.69B |
| Stockholders' Equity | ¥ 9.37B | ¥ 9.78B | ¥ 9.17B | ¥ 9.34B | ¥ 8.99B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 371.13M | ¥ 3.34B | ¥ -1.23B | ¥ -1.53B | ¥ 672.69M |
| Operating Cash Flow | ¥ 430.45M | ¥ 3.39B | ¥ -1.21B | ¥ -1.50B | ¥ 709.15M |
| Investing Cash Flow | ¥ -114.18M | ¥ -45.60M | ¥ 545.37M | ¥ -469.84M | ¥ -120.47M |
| Financing Cash Flow | ¥ -77.87M | ¥ -71.48M | ¥ -60.46M | ¥ -71.00M | ¥ -70.84M |