Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 919.68M | ¥ 917.57M | ¥ 885.54M | ¥ 763.81M | ¥ 481.53M |
Gross Profit | ¥ 74.14M | ¥ 129.99M | ¥ 126.59M | ¥ 117.25M | ¥ 74.17M |
Operating Income | ¥ -72.66M | ¥ 45.50M | ¥ 62.80M | ¥ 54.37M | ¥ 25.48M |
EBITDA | ¥ -52.84M | ¥ 70.11M | ¥ 100.25M | ¥ 76.47M | ¥ 27.89M |
Net Income | ¥ -74.46M | ¥ 24.76M | ¥ 52.99M | ¥ 36.97M | ¥ 17.80M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 150.27M | ¥ 171.82M | ¥ 177.76M | ¥ 156.82M | ¥ 148.56M |
Total Assets | ¥ 931.55M | ¥ 1.02B | ¥ 950.67M | ¥ 656.23M | ¥ 458.61M |
Total Debt | ¥ 379.50M | ¥ 349.02M | ¥ 311.59M | ¥ 107.63M | ¥ 61.52M |
Net Debt | ¥ 239.83M | ¥ 177.21M | ¥ 133.83M | ¥ -18.87M | ¥ -82.04M |
Total Liabilities | ¥ 651.71M | ¥ 647.21M | ¥ 590.81M | ¥ 322.55M | ¥ 219.04M |
Stockholders' Equity | ¥ 202.91M | ¥ 283.60M | ¥ 283.73M | ¥ 248.45M | ¥ 228.23M |
Cash Flow | |||||
Free Cash Flow | ¥ -31.79M | ¥ -13.35M | ¥ 17.02M | ¥ 69.06M | ¥ -4.98M |
Operating Cash Flow | ¥ 3.00M | ¥ 3.20M | ¥ 33.70M | ¥ 82.65M | ¥ 713.00K |
Investing Cash Flow | ¥ -37.68M | ¥ -22.88M | ¥ 15.91M | ¥ -97.41M | ¥ -54.26M |
Financing Cash Flow | ¥ 2.53M | ¥ 12.08M | ¥ 2.60M | ¥ -2.01M | ¥ 36.94M |