| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 10.30B | ¥ 10.38B | ¥ 9.70B | ¥ 10.08B | ¥ 9.84B |
| Gross Profit | ¥ 2.35B | ¥ 2.38B | ¥ 2.29B | ¥ 2.55B | ¥ 2.32B |
| Operating Income | ¥ -2.54M | ¥ 46.30M | ¥ 51.37M | ¥ 325.12M | ¥ 106.77M |
| EBITDA | ¥ 50.51M | ¥ 445.66M | ¥ 238.16M | ¥ 368.03M | ¥ 315.46M |
| Net Income | ¥ -208.27M | ¥ 210.21M | ¥ -2.29M | ¥ 59.70M | ¥ 71.09M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.57B | ¥ 2.00B | ¥ 1.38B | ¥ 1.70B | ¥ 1.70B |
| Total Assets | ¥ 11.96B | ¥ 12.58B | ¥ 11.64B | ¥ 11.76B | ¥ 11.74B |
| Total Debt | ¥ 1.46B | ¥ 1.03B | ¥ 1.09B | ¥ 1.20B | ¥ 1.36B |
| Net Debt | ¥ -114.66M | ¥ -976.04M | ¥ -285.55M | ¥ -498.42M | ¥ -343.47M |
| Total Liabilities | ¥ 3.82B | ¥ 4.34B | ¥ 3.92B | ¥ 4.01B | ¥ 4.10B |
| Stockholders' Equity | ¥ 7.93B | ¥ 8.08B | ¥ 7.57B | ¥ 7.59B | ¥ 7.48B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -716.02M | ¥ 544.41M | ¥ -17.67M | ¥ 155.76M | ¥ 323.08M |
| Operating Cash Flow | ¥ -538.52M | ¥ 659.91M | ¥ 50.56M | ¥ 201.40M | ¥ 412.35M |
| Investing Cash Flow | ¥ -199.75M | ¥ 12.69M | ¥ -115.14M | ¥ -20.63M | ¥ -163.68M |
| Financing Cash Flow | ¥ 330.64M | ¥ -61.17M | ¥ -157.72M | ¥ -206.82M | ¥ 136.32M |