Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 966.82M | ¥ 919.68M | ¥ 917.57M | ¥ 885.54M | ¥ 763.81M |
Gross Profit | ¥ 115.26M | ¥ 74.14M | ¥ 129.99M | ¥ 126.59M | ¥ 117.25M |
Operating Income | ¥ -25.28M | ¥ -72.66M | ¥ 45.50M | ¥ 62.80M | ¥ 54.37M |
EBITDA | ¥ 3.80M | ¥ -52.84M | ¥ 70.11M | ¥ 100.25M | ¥ 76.47M |
Net Income | ¥ -50.34M | ¥ -74.46M | ¥ 24.76M | ¥ 52.99M | ¥ 36.97M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 153.58M | ¥ 150.27M | ¥ 171.82M | ¥ 177.76M | ¥ 156.82M |
Total Assets | ¥ 936.85M | ¥ 931.55M | ¥ 1.02B | ¥ 950.67M | ¥ 656.23M |
Total Debt | ¥ 415.58M | ¥ 379.50M | ¥ 349.02M | ¥ 311.59M | ¥ 107.63M |
Net Debt | ¥ 262.00M | ¥ 239.83M | ¥ 177.21M | ¥ 133.83M | ¥ -18.87M |
Total Liabilities | ¥ 716.03M | ¥ 651.71M | ¥ 647.21M | ¥ 590.81M | ¥ 322.55M |
Stockholders' Equity | ¥ 152.29M | ¥ 202.91M | ¥ 283.60M | ¥ 283.73M | ¥ 248.45M |
Cash Flow | |||||
Free Cash Flow | ¥ 0.00 | ¥ -31.79M | ¥ -13.35M | ¥ 17.02M | ¥ 69.06M |
Operating Cash Flow | ¥ 0.00 | ¥ 3.00M | ¥ 3.20M | ¥ 33.70M | ¥ 82.65M |
Investing Cash Flow | ¥ 0.00 | ¥ -37.68M | ¥ -22.88M | ¥ 15.91M | ¥ -97.41M |
Financing Cash Flow | ¥ 0.00 | ¥ 2.53M | ¥ 12.08M | ¥ 2.60M | ¥ -2.01M |