Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 30.93B | ¥ 23.51B | ¥ 19.91B | ¥ 14.75B | ¥ 26.48B |
Gross Profit | ¥ 10.05B | ¥ 8.65B | ¥ 5.93B | ¥ 4.82B | ¥ 4.73B |
Operating Income | ¥ 6.34B | ¥ 5.50B | ¥ 2.91B | ¥ 2.03B | ¥ 1.72B |
EBITDA | ¥ 6.70B | ¥ 5.80B | ¥ 3.04B | ¥ 2.16B | ¥ 1.84B |
Net Income | ¥ 3.94B | ¥ 3.30B | ¥ 1.64B | ¥ 953.00M | ¥ 344.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 12.80B | ¥ 10.80B | ¥ 11.21B | ¥ 13.24B | ¥ 12.61B |
Total Assets | ¥ 56.90B | ¥ 57.24B | ¥ 56.01B | ¥ 48.75B | ¥ 45.96B |
Total Debt | ¥ 34.35B | ¥ 37.11B | ¥ 40.22B | ¥ 36.16B | ¥ 35.61B |
Net Debt | ¥ 22.08B | ¥ 26.75B | ¥ 30.27B | ¥ 23.97B | ¥ 24.04B |
Total Liabilities | ¥ 39.23B | ¥ 42.20B | ¥ 43.96B | ¥ 38.12B | ¥ 37.92B |
Stockholders' Equity | ¥ 17.66B | ¥ 14.72B | ¥ 12.01B | ¥ 10.61B | ¥ 8.03B |
Cash Flow | |||||
Free Cash Flow | ¥ 5.82B | ¥ 4.88B | ¥ -4.09B | ¥ 167.00M | ¥ -7.22B |
Operating Cash Flow | ¥ 6.15B | ¥ 5.01B | ¥ -4.05B | ¥ 298.00M | ¥ -7.12B |
Investing Cash Flow | ¥ 18.00M | ¥ -78.00M | ¥ -1.98B | ¥ 260.00M | ¥ 432.00M |
Financing Cash Flow | ¥ -4.27B | ¥ -4.68B | ¥ 3.76B | ¥ 2.08B | ¥ 11.85B |