Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 179.20B | ¥ 147.96B | ¥ 101.61B | ¥ 92.11B | ¥ 97.40B |
Gross Profit | ¥ 27.42B | ¥ 20.90B | ¥ 17.41B | ¥ 14.74B | ¥ 16.92B |
Operating Income | ¥ -5.05B | ¥ 3.31B | ¥ 4.98B | ¥ 6.22B | ¥ 9.58B |
EBITDA | ¥ 5.23B | ¥ 13.45B | ¥ 11.82B | ¥ 12.10B | ¥ 13.50B |
Net Income | ¥ 5.31B | ¥ 5.26B | ¥ 4.85B | ¥ 5.53B | ¥ 8.19B |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 35.75B | ¥ 33.34B | ¥ 28.01B | ¥ 18.98B | ¥ 19.28B |
Total Assets | ¥ 192.60B | ¥ 157.83B | ¥ 134.34B | ¥ 110.82B | ¥ 107.93B |
Total Debt | ¥ 8.10B | ¥ 13.16B | ¥ 4.51B | ¥ 3.95B | ¥ 4.21B |
Net Debt | ¥ -27.65B | ¥ -20.18B | ¥ -23.51B | ¥ -15.03B | ¥ -15.07B |
Total Liabilities | ¥ 107.45B | ¥ 81.63B | ¥ 64.12B | ¥ 46.60B | ¥ 53.00B |
Stockholders' Equity | ¥ 80.51B | ¥ 75.13B | ¥ 68.61B | ¥ 63.63B | ¥ 54.44B |
Cash Flow | |||||
Free Cash Flow | ¥ 7.02B | ¥ 5.68B | ¥ 9.25B | ¥ -5.45B | ¥ 4.96B |
Operating Cash Flow | ¥ 22.34B | ¥ 16.02B | ¥ 15.35B | ¥ 1.60B | ¥ 12.54B |
Investing Cash Flow | ¥ -16.14B | ¥ -12.13B | ¥ -7.16B | ¥ -5.43B | ¥ -10.79B |
Financing Cash Flow | ¥ -2.76B | ¥ 1.33B | ¥ 916.02M | ¥ 3.76B | ¥ 1.76B |