| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 18.39B | ¥ 17.09B | ¥ 16.32B | ¥ 13.06B | ¥ 13.31B |
| Gross Profit | ¥ 4.96B | ¥ 4.64B | ¥ 4.27B | ¥ 3.14B | ¥ 2.52B |
| Operating Income | ¥ 267.54M | ¥ 248.72M | ¥ 65.73M | ¥ -595.23M | ¥ -1.63B |
| EBITDA | ¥ 3.93B | ¥ 723.26M | ¥ 601.04M | ¥ 1.29B | ¥ -1.23B |
| Net Income | ¥ 3.04B | ¥ 233.49M | ¥ 188.01M | ¥ 825.67M | ¥ -2.29B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.62B | ¥ 2.40B | ¥ 2.34B | ¥ 3.73B | ¥ 4.67B |
| Total Assets | ¥ 28.91B | ¥ 24.56B | ¥ 23.58B | ¥ 23.93B | ¥ 26.11B |
| Total Debt | ¥ 6.18B | ¥ 5.38B | ¥ 5.10B | ¥ 5.84B | ¥ 6.24B |
| Net Debt | ¥ 2.56B | ¥ 2.98B | ¥ 2.76B | ¥ 2.11B | ¥ 1.57B |
| Total Liabilities | ¥ 13.35B | ¥ 11.83B | ¥ 11.60B | ¥ 11.88B | ¥ 14.81B |
| Stockholders' Equity | ¥ 15.53B | ¥ 12.69B | ¥ 11.95B | ¥ 12.02B | ¥ 11.27B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -2.92B | ¥ -99.94M | ¥ -317.75M | ¥ -1.33B | ¥ -774.55M |
| Operating Cash Flow | ¥ 197.30M | ¥ 252.75M | ¥ -103.39M | ¥ -1.03B | ¥ -582.50M |
| Investing Cash Flow | ¥ 621.76M | ¥ -265.05M | ¥ -119.67M | ¥ 678.08M | ¥ -548.49M |
| Financing Cash Flow | ¥ 403.89M | ¥ 173.20M | ¥ -1.10B | ¥ -474.77M | ¥ 1.76B |