Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 2.25B | ¥ 1.01B | ¥ 1.26B | ¥ 6.09B | ¥ 2.25B |
Gross Profit | ¥ 498.02M | ¥ 280.89M | ¥ 535.83M | ¥ 462.55M | ¥ 384.50M |
Operating Income | ¥ -1.76B | ¥ -47.87M | ¥ 441.15M | ¥ 462.80M | ¥ 380.86M |
EBITDA | ¥ -2.31B | ¥ -112.52M | ¥ 614.64M | ¥ 501.66M | ¥ 429.56M |
Net Income | ¥ -2.52B | ¥ -180.36M | ¥ 440.76M | ¥ 356.12M | ¥ 335.50M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 17.79M | ¥ 118.41M | ¥ 238.81M | ¥ 185.65M | ¥ 184.51M |
Total Assets | ¥ 6.00B | ¥ 8.81B | ¥ 8.32B | ¥ 8.15B | ¥ 5.94B |
Total Debt | ¥ 2.28B | ¥ 1.46B | ¥ 1.08B | ¥ 1.04B | ¥ 1.59B |
Net Debt | ¥ 2.26B | ¥ 1.43B | ¥ 980.60M | ¥ 950.09M | ¥ 1.45B |
Total Liabilities | ¥ 5.84B | ¥ 6.29B | ¥ 5.60B | ¥ 5.80B | ¥ 4.35B |
Stockholders' Equity | ¥ 167.17M | ¥ 2.53B | ¥ 2.72B | ¥ 2.31B | ¥ 1.59B |
Cash Flow | |||||
Free Cash Flow | ¥ -845.37M | ¥ -319.23M | ¥ 672.12M | ¥ -441.03M | ¥ 106.80M |
Operating Cash Flow | ¥ -771.21M | ¥ -163.70M | ¥ 832.75M | ¥ -420.27M | ¥ 242.74M |
Investing Cash Flow | ¥ -13.28M | ¥ -98.13M | ¥ -514.40M | ¥ -365.16M | ¥ -430.58M |
Financing Cash Flow | ¥ 775.37M | ¥ 187.82M | ¥ -306.27M | ¥ 738.29M | ¥ 239.44M |