| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.17B | ¥ 1.38B | ¥ 1.40B | ¥ 1.24B | ¥ 1.90B |
| Gross Profit | ¥ 423.70M | ¥ 624.35M | ¥ 671.43M | ¥ 440.60M | ¥ 831.04M |
| Operating Income | ¥ -506.37M | ¥ 13.45M | ¥ -26.35M | ¥ -396.65M | ¥ -806.38M |
| EBITDA | ¥ -377.50M | ¥ 181.63M | ¥ 178.23M | ¥ -175.35M | ¥ -458.88M |
| Net Income | ¥ -586.54M | ¥ 8.93M | ¥ 83.52M | ¥ -474.55M | ¥ -766.64M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 15.30M | ¥ 220.99M | ¥ 198.53M | ¥ 430.02M | ¥ 326.44M |
| Total Assets | ¥ 100.62M | ¥ 1.02B | ¥ 1.34B | ¥ 1.64B | ¥ 1.96B |
| Total Debt | ¥ 223.20M | ¥ 219.64M | ¥ 287.69M | ¥ 542.51M | ¥ 616.04M |
| Net Debt | ¥ 207.90M | ¥ -1.04M | ¥ 89.17M | ¥ 118.75M | ¥ 295.87M |
| Total Liabilities | ¥ 1.90B | ¥ 2.52B | ¥ 2.84B | ¥ 3.23B | ¥ 3.10B |
| Stockholders' Equity | ¥ -1.80B | ¥ -1.50B | ¥ -1.50B | ¥ -1.58B | ¥ -1.13B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -187.01M | ¥ -153.64M | ¥ -56.93M | ¥ -38.30M | ¥ -188.24M |
| Operating Cash Flow | ¥ -121.45M | ¥ -118.94M | ¥ -27.53M | ¥ 8.61M | ¥ -108.82M |
| Investing Cash Flow | ¥ -91.04M | ¥ 72.05M | ¥ -22.71M | ¥ 33.69M | ¥ -657.00K |
| Financing Cash Flow | ¥ 10.84M | ¥ -35.78M | ¥ -2.10M | ¥ 23.24M | ¥ -68.30M |