Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 1.26B | ¥ 1.87B | ¥ 1.63B | ¥ 965.98M | ¥ 323.34M |
Gross Profit | ¥ 141.46M | ¥ 145.10M | ¥ 29.61M | ¥ 78.23M | ¥ -410.00K |
Operating Income | ¥ 63.08M | ¥ 78.14M | ¥ -25.10M | ¥ 31.81M | ¥ -56.93M |
EBITDA | ¥ 84.86M | ¥ 101.16M | ¥ -9.96M | ¥ 47.60M | ¥ -41.22M |
Net Income | ¥ 50.52M | ¥ 57.63M | ¥ -30.06M | ¥ 60.70M | ¥ -71.30M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 146.13M | ¥ 124.67M | ¥ 191.29M | ¥ 124.40M | ¥ 89.80M |
Total Assets | ¥ 869.30M | ¥ 746.04M | ¥ 705.97M | ¥ 662.51M | ¥ 509.41M |
Total Debt | ¥ 31.87M | ¥ 70.78M | ¥ 181.46M | ¥ 191.42M | ¥ 169.98M |
Net Debt | ¥ -114.27M | ¥ -53.89M | ¥ -9.82M | ¥ 67.02M | ¥ 80.18M |
Total Liabilities | ¥ 377.42M | ¥ 392.06M | ¥ 418.76M | ¥ 334.89M | ¥ 241.64M |
Stockholders' Equity | ¥ 491.88M | ¥ 353.98M | ¥ 287.21M | ¥ 327.62M | ¥ 267.77M |
Cash Flow | |||||
Free Cash Flow | ¥ -52.79M | ¥ 60.52M | ¥ 77.15M | ¥ -14.26M | ¥ -32.84M |
Operating Cash Flow | ¥ 53.34M | ¥ 212.30M | ¥ 83.47M | ¥ 21.13M | ¥ -22.92M |
Investing Cash Flow | ¥ -112.44M | ¥ -178.18M | ¥ 4.91M | ¥ -11.90M | ¥ 14.67M |
Financing Cash Flow | ¥ 80.67M | ¥ -103.48M | ¥ -20.89M | ¥ 27.52M | ¥ 64.80M |