| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 513.62M | ¥ 441.27M | ¥ 183.62M | ¥ 426.35M | ¥ 450.26M |
| Gross Profit | ¥ 358.03M | ¥ 293.69M | ¥ 89.55M | ¥ 171.53M | ¥ 213.19M |
| Operating Income | ¥ 63.26M | ¥ -101.86M | ¥ -210.21M | ¥ -181.54M | ¥ -1.34B |
| EBITDA | ¥ 81.03M | ¥ -65.87M | ¥ -147.75M | ¥ -57.77M | ¥ -1.24B |
| Net Income | ¥ 77.17M | ¥ -99.29M | ¥ -193.38M | ¥ -121.52M | ¥ -1.31B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 897.83M | ¥ 1.16B | ¥ 878.25M | ¥ 964.98M | ¥ 1.57B |
| Total Assets | ¥ 1.91B | ¥ 1.96B | ¥ 1.88B | ¥ 2.30B | ¥ 3.20B |
| Total Debt | ¥ 4.71M | ¥ 218.81M | ¥ 258.40M | ¥ 291.54M | ¥ 617.89M |
| Net Debt | ¥ -460.29M | ¥ -160.18M | ¥ 104.56M | ¥ -57.54M | ¥ 404.35M |
| Total Liabilities | ¥ 900.49M | ¥ 980.65M | ¥ 819.58M | ¥ 1.04B | ¥ 1.82B |
| Stockholders' Equity | ¥ 1.08B | ¥ 1.03B | ¥ 1.11B | ¥ 1.27B | ¥ 1.38B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 84.47M | ¥ 223.05M | ¥ -149.44M | ¥ -241.08M | ¥ -1.34B |
| Operating Cash Flow | ¥ 96.28M | ¥ 232.84M | ¥ -142.99M | ¥ -226.34M | ¥ -1.31B |
| Investing Cash Flow | ¥ 26.66M | ¥ 40.93M | ¥ -51.83M | ¥ 703.83M | ¥ 1.16B |
| Financing Cash Flow | ¥ -73.98M | ¥ -22.58M | ¥ -486.00K | ¥ -344.56M | ¥ -209.55M |