Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|
Income Statement | ||||
Total Revenue | ¥ 463.88M | ¥ 409.93M | ¥ 256.36M | ¥ 99.69M |
Gross Profit | ¥ 257.11M | ¥ 231.79M | ¥ 144.63M | ¥ 54.78M |
Operating Income | ¥ 113.43M | ¥ 103.13M | ¥ 68.41M | ¥ 18.03M |
EBITDA | ¥ 119.02M | ¥ 101.89M | ¥ 63.53M | ¥ 19.35M |
Net Income | ¥ 109.16M | ¥ 95.26M | ¥ 56.97M | ¥ 13.99M |
Balance Sheet | ||||
Cash & Short-Term Investments | ¥ 550.84M | ¥ 206.20M | ¥ 179.55M | ¥ 80.02M |
Total Assets | ¥ 1.27B | ¥ 668.62M | ¥ 435.55M | ¥ 203.52M |
Total Debt | ¥ 182.63M | ¥ 189.97M | ¥ 45.13M | ¥ 24.06M |
Net Debt | ¥ -368.20M | ¥ 7.52M | ¥ -134.42M | ¥ 8.13M |
Total Liabilities | ¥ 432.70M | ¥ 224.20M | ¥ 67.87M | ¥ 163.43M |
Stockholders' Equity | ¥ 838.23M | ¥ 444.42M | ¥ 367.68M | ¥ 40.08M |
Cash Flow | ||||
Free Cash Flow | ¥ -13.40M | ¥ -34.68M | ¥ -33.62M | ¥ -54.21M |
Operating Cash Flow | ¥ 30.28M | ¥ -12.91M | ¥ 10.03M | ¥ -47.71M |
Investing Cash Flow | ¥ -41.70M | ¥ -18.58M | ¥ 53.80M | ¥ -5.21M |
Financing Cash Flow | ¥ 400.68M | ¥ 49.78M | ¥ 96.88M | ¥ 53.69M |