Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 1.50B | ¥ 2.22B | ¥ 1.44B | ¥ 1.11B | ¥ 701.93M |
Gross Profit | ¥ 41.91M | ¥ 100.87M | ¥ 16.67M | ¥ 64.95M | ¥ 94.87M |
Operating Income | ¥ -42.09M | - | - | - | ¥ 11.54M |
EBITDA | ¥ -23.74M | ¥ 19.07M | - | - | ¥ 20.00M |
Net Income | ¥ -39.54M | - | - | - | ¥ 2.06M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 422.32M | ¥ 340.79M | ¥ 238.75M | ¥ 148.33M | ¥ 116.34M |
Total Assets | ¥ 1.23B | ¥ 1.22B | ¥ 1.03B | ¥ 964.98M | ¥ 946.73M |
Total Debt | ¥ 112.25M | ¥ 118.90M | ¥ 130.35M | ¥ 87.03M | ¥ 53.06M |
Net Debt | ¥ -310.07M | ¥ -221.90M | ¥ -108.40M | ¥ -61.29M | ¥ -63.28M |
Total Liabilities | ¥ 822.94M | ¥ 769.28M | ¥ 582.61M | ¥ 435.88M | ¥ 365.01M |
Stockholders' Equity | ¥ 381.72M | ¥ 416.35M | ¥ 426.01M | ¥ 503.93M | ¥ 570.30M |
Cash Flow | |||||
Free Cash Flow | ¥ 114.83M | ¥ 115.14M | ¥ 53.73M | ¥ 32.61M | ¥ 24.06M |
Operating Cash Flow | ¥ 126.12M | ¥ 129.66M | ¥ 60.30M | ¥ 48.85M | ¥ 44.86M |
Investing Cash Flow | - | ¥ 12.93M | - | - | - |
Financing Cash Flow | - | ¥ -44.49M | ¥ 38.36M | - | ¥ 21.45M |