Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 201.99M | ¥ 273.60M | ¥ 198.37M | ¥ 168.75M | ¥ 123.74M |
Gross Profit | ¥ 73.66M | ¥ 135.90M | ¥ 93.04M | ¥ 83.25M | ¥ 59.43M |
Operating Income | ¥ 23.61M | ¥ 99.17M | ¥ 61.62M | ¥ 49.20M | ¥ 32.15M |
EBITDA | ¥ 46.94M | ¥ 117.58M | ¥ 74.60M | ¥ 58.90M | ¥ 39.03M |
Net Income | ¥ 21.32M | ¥ 78.98M | ¥ 53.33M | ¥ 36.88M | ¥ 24.55M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 112.01M | ¥ 136.72M | ¥ 33.93M | ¥ 10.01M | ¥ 1.86M |
Total Assets | ¥ 575.63M | ¥ 530.75M | ¥ 334.08M | ¥ 308.99M | ¥ 243.61M |
Total Debt | ¥ 66.94M | ¥ 11.43M | ¥ 84.65M | ¥ 20.64M | ¥ 17.00M |
Net Debt | ¥ -44.98M | ¥ -98.75M | ¥ 50.72M | ¥ 10.64M | ¥ 15.14M |
Total Liabilities | ¥ 126.82M | ¥ 80.23M | ¥ 132.08M | ¥ 160.32M | ¥ 132.82M |
Stockholders' Equity | ¥ 448.81M | ¥ 450.51M | ¥ 202.00M | ¥ 148.67M | ¥ 110.79M |
Cash Flow | |||||
Free Cash Flow | ¥ -28.66M | ¥ 14.22M | ¥ 46.48M | ¥ 2.40M | ¥ -16.93M |
Operating Cash Flow | ¥ 27.63M | ¥ 77.33M | ¥ 75.70M | ¥ 24.54M | ¥ 11.24M |
Investing Cash Flow | ¥ -58.16M | ¥ -88.80M | ¥ -29.12M | ¥ -20.72M | ¥ -27.65M |
Financing Cash Flow | ¥ 30.94M | ¥ 85.94M | ¥ -22.65M | ¥ 4.32M | ¥ 13.13M |