Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 245.03M | ¥ 326.17M | ¥ 488.37M | ¥ 431.02M | ¥ 541.07M |
Gross Profit | ¥ 33.09M | ¥ 42.87M | ¥ 51.96M | ¥ 62.27M | ¥ 83.16M |
Operating Income | ¥ -10.95M | ¥ 11.07M | ¥ 5.13M | ¥ 27.73M | ¥ 52.59M |
EBITDA | ¥ 3.56M | ¥ 25.69M | ¥ 17.02M | ¥ 28.72M | ¥ 43.84M |
Net Income | ¥ -17.64M | ¥ 8.96M | ¥ 1.71M | ¥ 14.59M | ¥ 24.95M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 53.38M | ¥ 44.29M | ¥ 36.10M | ¥ 64.57M | ¥ 84.55M |
Total Assets | ¥ 289.38M | ¥ 403.00M | ¥ 437.71M | ¥ 357.89M | ¥ 338.55M |
Total Debt | ¥ 5.35M | ¥ 52.93M | ¥ 54.98M | ¥ 29.50M | ¥ 40.01M |
Net Debt | ¥ -38.71M | ¥ 9.73M | ¥ 18.88M | ¥ -35.07M | ¥ -44.54M |
Total Liabilities | ¥ 82.32M | ¥ 177.24M | ¥ 217.53M | ¥ 132.10M | ¥ 129.33M |
Stockholders' Equity | ¥ 207.06M | ¥ 225.76M | ¥ 220.17M | ¥ 225.78M | ¥ 209.22M |
Cash Flow | |||||
Free Cash Flow | ¥ 50.14M | ¥ 11.25M | ¥ -43.10M | ¥ -8.15M | ¥ 1.17M |
Operating Cash Flow | ¥ 52.11M | ¥ 21.99M | ¥ -12.89M | ¥ 59.49M | ¥ 23.10M |
Investing Cash Flow | ¥ -1.85M | ¥ -9.74M | ¥ -30.46M | ¥ -67.80M | ¥ -22.26M |
Financing Cash Flow | ¥ -49.39M | ¥ -5.01M | ¥ 14.84M | ¥ -12.28M | ¥ 51.87M |