| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.69B | ¥ 1.75B | ¥ 2.49B | ¥ 1.79B | ¥ 1.48B |
| Gross Profit | ¥ 1.25B | ¥ 1.25B | ¥ 1.78B | ¥ 1.31B | ¥ 1.01B |
| Operating Income | ¥ -393.92M | ¥ -556.47M | ¥ 146.16M | ¥ -535.38M | ¥ -770.03M |
| EBITDA | ¥ -377.87M | ¥ -572.37M | ¥ -22.75M | ¥ -303.87M | ¥ -604.53M |
| Net Income | ¥ -386.04M | ¥ -518.70M | ¥ -26.70M | ¥ -308.90M | ¥ -629.15M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 265.75M | ¥ 492.23M | ¥ 747.47M | ¥ 869.43M | ¥ 1.21B |
| Total Assets | ¥ 1.51B | ¥ 1.77B | ¥ 2.13B | ¥ 1.81B | ¥ 2.07B |
| Total Debt | ¥ 127.83M | ¥ 106.41M | ¥ 165.80M | ¥ 241.46M | ¥ 395.65M |
| Net Debt | ¥ -137.93M | ¥ -385.81M | ¥ -581.67M | ¥ -627.93M | ¥ -810.35M |
| Total Liabilities | ¥ 817.67M | ¥ 909.31M | ¥ 1.02B | ¥ 817.51M | ¥ 974.19M |
| Stockholders' Equity | ¥ 696.83M | ¥ 856.40M | ¥ 1.11B | ¥ 991.12M | ¥ 1.10B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -351.66M | ¥ -449.89M | ¥ -140.24M | ¥ -525.67M | ¥ -492.57M |
| Operating Cash Flow | ¥ -348.28M | ¥ -445.84M | ¥ -128.38M | ¥ -525.14M | ¥ -490.71M |
| Investing Cash Flow | ¥ 12.04M | ¥ -4.00M | ¥ -6.64M | ¥ 137.59M | ¥ 23.48M |
| Financing Cash Flow | ¥ 125.98M | ¥ 116.78M | ¥ -75.32M | ¥ -46.59M | ¥ 137.75M |