Dec 24 | Dec 23 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 858.78M | ¥ 868.21M | ¥ 820.54M | ¥ 615.10M | ¥ 454.89M |
Gross Profit | ¥ 240.95M | ¥ 242.07M | ¥ 258.14M | ¥ 187.13M | ¥ 108.69M |
Operating Income | ¥ 153.11M | ¥ 0.00 | ¥ 132.88M | ¥ 114.55M | ¥ 73.27M |
EBITDA | ¥ 86.18M | ¥ -34.77M | ¥ 157.23M | ¥ 125.67M | ¥ 76.17M |
Net Income | ¥ 8.16M | ¥ -80.91M | ¥ 100.48M | ¥ 65.43M | ¥ 50.21M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 135.18M | ¥ 48.04M | ¥ 668.44M | ¥ 617.77M | ¥ 37.64M |
Total Assets | ¥ 685.03M | ¥ 626.81M | ¥ 1.23B | ¥ 940.98M | ¥ 849.48M |
Total Debt | ¥ 24.54M | ¥ 29.90M | ¥ 54.40M | ¥ 2.09M | ¥ 2.52M |
Net Debt | ¥ -36.22M | ¥ -18.14M | ¥ -297.39M | ¥ -615.68M | ¥ -35.12M |
Total Liabilities | ¥ 793.10M | ¥ 738.62M | ¥ 599.75M | ¥ 422.74M | ¥ 688.17M |
Stockholders' Equity | ¥ -130.46M | ¥ -138.62M | ¥ 606.58M | ¥ 501.18M | ¥ 151.15M |
Cash Flow | |||||
Free Cash Flow | ¥ 32.98M | ¥ 38.61M | ¥ 90.56M | ¥ 37.89M | ¥ 42.31M |
Operating Cash Flow | ¥ 36.63M | ¥ 48.91M | ¥ 103.00M | ¥ 49.01M | ¥ 51.73M |
Investing Cash Flow | ¥ -5.65M | ¥ -10.25M | ¥ -407.56M | ¥ 243.17M | ¥ -47.05M |
Financing Cash Flow | ¥ -18.26M | ¥ -13.35M | ¥ 41.50M | ¥ 288.92M | ¥ -402.00K |