Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 1.53B | ¥ 1.20B | ¥ 1.08B | ¥ 1.04B | ¥ 893.91M |
Gross Profit | ¥ 1.01B | ¥ 718.97M | ¥ 755.35M | ¥ 706.50M | ¥ 593.95M |
Operating Income | ¥ 50.09M | ¥ -31.36M | ¥ 37.84M | ¥ 129.15M | ¥ 95.69M |
EBITDA | ¥ 75.89M | ¥ 11.62M | ¥ 74.05M | ¥ 150.79M | ¥ 127.38M |
Net Income | ¥ 17.19M | ¥ -100.53M | ¥ 21.18M | ¥ 75.04M | ¥ 61.96M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 394.20M | ¥ 357.22M | ¥ 716.41M | ¥ 1.04B | ¥ 237.40M |
Total Assets | ¥ 1.56B | ¥ 1.03B | ¥ 1.13B | ¥ 1.36B | ¥ 502.03M |
Total Debt | ¥ 484.96M | ¥ 158.62M | ¥ 212.66M | ¥ 315.79M | ¥ 28.44M |
Net Debt | ¥ 90.76M | ¥ -198.61M | ¥ -503.76M | ¥ -726.58M | ¥ -208.96M |
Total Liabilities | ¥ 854.41M | ¥ 323.06M | ¥ 327.57M | ¥ 486.45M | ¥ 156.15M |
Stockholders' Equity | ¥ 704.58M | ¥ 706.39M | ¥ 805.54M | ¥ 871.50M | ¥ 345.88M |
Cash Flow | |||||
Free Cash Flow | ¥ 170.28M | ¥ -119.41M | ¥ -119.55M | ¥ 78.78M | ¥ 109.28M |
Operating Cash Flow | ¥ 194.96M | ¥ -14.11M | ¥ -2.92M | ¥ 95.52M | ¥ 148.15M |
Investing Cash Flow | ¥ -599.22M | ¥ -290.30M | ¥ -133.75M | ¥ -16.68M | ¥ -78.37M |
Financing Cash Flow | ¥ 284.57M | ¥ -54.78M | ¥ -189.28M | ¥ 726.14M | ¥ -17.34M |