Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 45.40B | ¥ 41.10B | ¥ 38.40B | ¥ 36.36B | ¥ 33.98B |
Gross Profit | ¥ 9.66B | ¥ 9.01B | ¥ 9.27B | ¥ 8.73B | ¥ 7.67B |
Operating Income | ¥ -460.65M | ¥ -401.04M | ¥ 1.11B | ¥ 1.51B | ¥ 1.34B |
EBITDA | ¥ 2.20B | ¥ 2.33B | ¥ 3.12B | ¥ 3.53B | ¥ 3.11B |
Net Income | ¥ 278.42M | ¥ 6.16M | ¥ 630.49M | ¥ 937.08M | ¥ 704.64M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 3.08B | ¥ 2.61B | ¥ 1.88B | ¥ 2.83B | ¥ 2.94B |
Total Assets | ¥ 31.67B | ¥ 31.82B | ¥ 36.38B | ¥ 37.60B | ¥ 36.20B |
Total Debt | ¥ 19.49B | ¥ 18.34B | ¥ 22.51B | ¥ 22.96B | ¥ 24.07B |
Net Debt | ¥ 16.42B | ¥ 15.73B | ¥ 20.63B | ¥ 20.13B | ¥ 21.14B |
Total Liabilities | ¥ 26.94B | ¥ 26.30B | ¥ 29.90B | ¥ 30.83B | ¥ 31.12B |
Stockholders' Equity | ¥ 4.71B | ¥ 5.50B | ¥ 6.46B | ¥ 6.77B | ¥ 5.07B |
Cash Flow | |||||
Free Cash Flow | ¥ -502.44M | ¥ 479.68M | ¥ 184.12M | ¥ 1.42B | ¥ 2.14B |
Operating Cash Flow | ¥ 709.85M | ¥ 2.14B | ¥ 1.11B | ¥ 2.61B | ¥ 2.88B |
Investing Cash Flow | ¥ -1.02B | ¥ -2.60B | ¥ -1.39B | ¥ -1.38B | ¥ -1.11B |
Financing Cash Flow | ¥ 782.01M | ¥ 1.20B | ¥ -679.93M | ¥ -1.33B | ¥ -77.19M |