Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 560.41M | ¥ 479.86M | ¥ 399.28M | ¥ 328.21M | ¥ 240.46M |
Gross Profit | ¥ 416.18M | ¥ 359.24M | ¥ 295.24M | ¥ 260.36M | ¥ 193.52M |
Operating Income | ¥ 64.53M | ¥ 93.00M | ¥ 78.28M | ¥ 128.55M | ¥ 95.72M |
EBITDA | ¥ 66.94M | ¥ 104.44M | ¥ 83.92M | ¥ 132.59M | ¥ 99.71M |
Net Income | ¥ 91.61M | ¥ 97.88M | ¥ 68.22M | ¥ 120.90M | ¥ 80.64M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 159.90M | ¥ 176.45M | ¥ 226.45M | ¥ 461.88M | ¥ 8.98M |
Total Assets | ¥ 1.76B | ¥ 1.58B | ¥ 1.38B | ¥ 1.39B | ¥ 484.53M |
Total Debt | ¥ 151.46M | ¥ 54.21M | ¥ 18.70M | ¥ 142.82M | ¥ 64.13M |
Net Debt | ¥ 4.12M | ¥ -95.62M | ¥ -190.74M | ¥ -315.07M | ¥ 55.14M |
Total Liabilities | ¥ 505.28M | ¥ 365.10M | ¥ 213.38M | ¥ 287.74M | ¥ 230.77M |
Stockholders' Equity | ¥ 1.27B | ¥ 1.22B | ¥ 1.16B | ¥ 1.11B | ¥ 253.76M |
Cash Flow | |||||
Free Cash Flow | ¥ -65.11M | ¥ 6.42M | ¥ -136.88M | ¥ -187.43M | ¥ 50.14M |
Operating Cash Flow | ¥ -49.90M | ¥ 22.48M | ¥ -123.86M | ¥ -185.86M | ¥ 56.69M |
Investing Cash Flow | ¥ 1.52M | ¥ -22.41M | ¥ -19.59M | ¥ -2.98M | ¥ -6.47M |
Financing Cash Flow | ¥ 45.66M | ¥ -59.87M | ¥ -101.32M | ¥ 647.00M | ¥ -53.21M |