| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 9.48B | ¥ 10.03B | ¥ 11.98B | ¥ 12.14B | ¥ 14.60B |
| Gross Profit | ¥ 5.56B | ¥ 5.98B | ¥ 7.17B | ¥ 7.06B | ¥ 8.21B |
| Operating Income | ¥ 203.59M | ¥ -40.61M | ¥ -785.17M | ¥ -2.15B | ¥ -3.40B |
| EBITDA | ¥ 2.05B | ¥ 219.31M | ¥ -657.79M | ¥ -1.62B | ¥ -2.77B |
| Net Income | ¥ 1.97B | ¥ -102.17M | ¥ -1.05B | ¥ -2.15B | ¥ -3.14B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.38B | ¥ 1.13B | ¥ 1.49B | ¥ 1.59B | ¥ 631.09M |
| Total Assets | ¥ 5.69B | ¥ 5.61B | ¥ 6.41B | ¥ 8.01B | ¥ 9.26B |
| Total Debt | ¥ 1.99B | ¥ 4.03B | ¥ 4.12B | ¥ 4.32B | ¥ 1.68B |
| Net Debt | ¥ 612.91M | ¥ 2.90B | ¥ 2.63B | ¥ 2.74B | ¥ 1.05B |
| Total Liabilities | ¥ 4.62B | ¥ 7.53B | ¥ 8.34B | ¥ 8.89B | ¥ 7.92B |
| Stockholders' Equity | ¥ 1.08B | ¥ -1.92B | ¥ -1.93B | ¥ -876.93M | ¥ 1.34B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -177.28M | ¥ -348.66M | ¥ -42.57M | ¥ -2.31B | ¥ -1.64B |
| Operating Cash Flow | ¥ -151.27M | ¥ -333.28M | ¥ 149.53M | ¥ -2.22B | ¥ -1.46B |
| Investing Cash Flow | ¥ -72.75M | ¥ 59.61M | ¥ 45.77M | ¥ 653.28M | ¥ 112.38M |
| Financing Cash Flow | ¥ 465.19M | ¥ -84.85M | ¥ -292.21M | ¥ 2.52B | ¥ 1.18B |