| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 4.31B | ¥ 3.05B | ¥ 2.02B | ¥ 1.61B | ¥ 1.10B |
| Gross Profit | ¥ 1.91B | ¥ 572.31M | ¥ 1.47B | ¥ 1.19B | ¥ 793.55M |
| Operating Income | ¥ 161.20M | ¥ 501.47M | ¥ 330.64M | ¥ 168.93M | ¥ 100.38M |
| EBITDA | ¥ 416.36M | ¥ 519.11M | ¥ 223.80M | ¥ -101.17M | ¥ 37.76M |
| Net Income | ¥ 55.20M | ¥ -26.60M | ¥ -222.63M | ¥ -471.06M | ¥ -274.05M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.07B | ¥ 1.02B | ¥ 544.46M | ¥ 656.67M | ¥ 257.39M |
| Total Assets | ¥ 4.88B | ¥ 4.15B | ¥ 3.27B | ¥ 3.16B | ¥ 2.65B |
| Total Debt | ¥ 1.57B | ¥ 1.24B | ¥ 1.03B | ¥ 1.65B | ¥ 839.58M |
| Net Debt | ¥ 498.88M | ¥ 218.94M | ¥ 485.76M | ¥ 989.08M | ¥ 582.19M |
| Total Liabilities | ¥ 2.63B | ¥ 2.05B | ¥ 2.52B | ¥ 2.20B | ¥ 1.57B |
| Stockholders' Equity | ¥ 2.24B | ¥ 2.10B | ¥ 753.13M | ¥ 957.88M | ¥ 1.07B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 445.26M | ¥ 219.88M | ¥ 87.61M | ¥ 147.28M | ¥ -54.92M |
| Operating Cash Flow | ¥ 818.42M | ¥ 536.09M | ¥ 298.21M | ¥ 332.09M | ¥ 103.54M |
| Investing Cash Flow | ¥ 41.61M | ¥ -732.12M | ¥ -207.23M | ¥ -181.74M | ¥ -152.41M |
| Financing Cash Flow | ¥ -382.01M | ¥ 217.08M | ¥ -224.57M | ¥ 242.99M | ¥ 233.57M |