Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 1.65B | ¥ 1.41B | ¥ 1.37B | ¥ 1.18B | ¥ 1.09B |
Gross Profit | ¥ 308.35M | ¥ 214.07M | ¥ 185.80M | ¥ 129.40M | ¥ 103.40M |
Operating Income | ¥ 39.95M | - | ¥ 49.90M | - | - |
EBITDA | ¥ 141.10M | ¥ 47.59M | ¥ 106.44M | ¥ 24.39M | ¥ 193.46M |
Net Income | ¥ 7.48M | - | ¥ 14.05M | - | ¥ 119.36M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 482.99M | ¥ 502.77M | ¥ 336.63M | ¥ 105.81M | ¥ 279.07M |
Total Assets | ¥ 3.09B | ¥ 2.81B | ¥ 2.43B | ¥ 1.57B | ¥ 1.71B |
Total Debt | ¥ 583.44M | ¥ 444.02M | ¥ 369.93M | ¥ 90.83M | ¥ 184.70M |
Net Debt | ¥ 100.45M | ¥ -58.75M | ¥ 33.30M | ¥ -14.95M | ¥ -94.37M |
Total Liabilities | ¥ 1.67B | ¥ 1.43B | ¥ 1.03B | ¥ 607.04M | ¥ 703.83M |
Stockholders' Equity | ¥ 1.08B | ¥ 1.07B | ¥ 1.07B | ¥ 677.66M | ¥ 699.47M |
Cash Flow | |||||
Free Cash Flow | - | - | - | - | - |
Operating Cash Flow | - | ¥ 66.36M | ¥ 5.22M | - | - |
Investing Cash Flow | - | ¥ -157.07M | - | - | ¥ 318.35M |
Financing Cash Flow | ¥ 120.74M | ¥ 256.19M | ¥ 242.89M | - | - |