Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 1.31B | ¥ 1.04B | ¥ 766.79M | ¥ 415.87M | ¥ 248.28M |
Gross Profit | ¥ 336.22M | ¥ 295.31M | ¥ 264.19M | ¥ 148.91M | ¥ 84.13M |
Operating Income | ¥ 127.41M | ¥ 102.52M | ¥ 123.92M | ¥ 66.38M | ¥ 34.57M |
EBITDA | ¥ 175.06M | ¥ 135.77M | ¥ 135.63M | ¥ 70.22M | ¥ 36.60M |
Net Income | ¥ 77.90M | ¥ 68.72M | ¥ 86.19M | ¥ 56.36M | ¥ 13.79M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 381.38M | ¥ 364.24M | ¥ 392.74M | ¥ 313.37M | ¥ 203.00M |
Total Assets | ¥ 1.65B | ¥ 1.63B | ¥ 1.17B | ¥ 613.25M | ¥ 306.66M |
Total Debt | ¥ 69.99M | ¥ 16.09M | ¥ 6.54M | ¥ 2.61M | ¥ 4.11M |
Net Debt | ¥ -308.22M | ¥ -259.83M | ¥ -384.68M | ¥ -288.89M | ¥ -195.72M |
Total Liabilities | ¥ 875.17M | ¥ 921.79M | ¥ 586.22M | ¥ 286.05M | ¥ 142.20M |
Stockholders' Equity | ¥ 696.95M | ¥ 614.66M | ¥ 523.79M | ¥ 307.17M | ¥ 164.46M |
Cash Flow | |||||
Free Cash Flow | ¥ 72.43M | ¥ -29.97M | ¥ 201.68M | ¥ 14.55M | ¥ 19.31M |
Operating Cash Flow | ¥ 79.30M | ¥ -23.07M | ¥ 207.20M | ¥ 17.02M | ¥ 20.07M |
Investing Cash Flow | ¥ 13.80M | ¥ -91.79M | ¥ -222.53M | ¥ -10.34M | ¥ -19.97M |
Financing Cash Flow | ¥ 4.79M | ¥ -22.61M | ¥ 116.04M | ¥ 90.57M | ¥ 65.32M |