| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 13.67B | ¥ 8.96B | ¥ 19.93B | ¥ 27.01B | ¥ 4.39B |
| Gross Profit | ¥ 4.49B | ¥ 3.00B | ¥ 6.87B | ¥ 10.50B | ¥ 1.11B |
| Operating Income | ¥ 801.35M | ¥ -383.42M | ¥ 3.02B | ¥ 6.65B | ¥ -1.83B |
| EBITDA | ¥ -433.03M | ¥ -312.26M | ¥ 3.19B | ¥ 6.81B | ¥ -1.45B |
| Net Income | ¥ -764.99M | ¥ -269.44M | ¥ 2.07B | ¥ 4.64B | ¥ -1.11B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 6.79B | ¥ 6.44B | ¥ 8.09B | ¥ 7.72B | ¥ 1.37B |
| Total Assets | ¥ 13.04B | ¥ 12.15B | ¥ 14.65B | ¥ 15.72B | ¥ 8.44B |
| Total Debt | ¥ 564.62M | ¥ 574.79M | ¥ 587.29M | ¥ 615.90M | ¥ 1.96B |
| Net Debt | ¥ -6.23B | ¥ -5.86B | ¥ -7.51B | ¥ -7.10B | ¥ 586.59M |
| Total Liabilities | ¥ 3.88B | ¥ 2.13B | ¥ 3.85B | ¥ 6.45B | ¥ 3.89B |
| Stockholders' Equity | ¥ 9.15B | ¥ 10.03B | ¥ 10.80B | ¥ 9.26B | ¥ 4.55B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 492.70M | ¥ -1.12B | ¥ 961.82M | ¥ 7.76B | ¥ -2.36B |
| Operating Cash Flow | ¥ 510.26M | ¥ -1.08B | ¥ 1.05B | ¥ 7.77B | ¥ -2.34B |
| Investing Cash Flow | ¥ -12.72M | ¥ -27.34M | ¥ -82.63M | ¥ -11.58M | ¥ 44.07M |
| Financing Cash Flow | ¥ -141.11M | ¥ -545.00M | ¥ -595.15M | ¥ -1.41B | ¥ 944.54M |