Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 8.37B | ¥ 5.17B | ¥ 8.63B | ¥ 10.76B | ¥ 6.15B |
Gross Profit | ¥ 1.11B | ¥ 842.95M | ¥ 1.28B | ¥ 1.14B | ¥ 1.11B |
Operating Income | ¥ 158.45M | ¥ -255.94M | ¥ 307.14M | ¥ 50.41M | ¥ 173.07M |
EBITDA | ¥ 219.24M | ¥ -119.47M | ¥ 367.44M | ¥ 89.37M | ¥ 216.22M |
Net Income | ¥ 117.40M | ¥ -386.72M | ¥ 192.51M | ¥ 57.75M | ¥ 11.93M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 1.33B | ¥ 1.03B | ¥ 1.99B | ¥ 855.29M | ¥ 523.74M |
Total Assets | ¥ 5.48B | ¥ 6.00B | ¥ 5.28B | ¥ 5.03B | ¥ 7.39B |
Total Debt | ¥ 2.64B | ¥ 3.72B | ¥ 2.60B | ¥ 2.58B | ¥ 4.95B |
Net Debt | ¥ 1.30B | ¥ 2.69B | ¥ 611.55M | ¥ 1.72B | ¥ 4.42B |
Total Liabilities | ¥ 3.13B | ¥ 4.21B | ¥ 3.08B | ¥ 2.99B | ¥ 5.35B |
Stockholders' Equity | ¥ 2.34B | ¥ 1.78B | ¥ 2.20B | ¥ 2.05B | ¥ 2.03B |
Cash Flow | |||||
Free Cash Flow | ¥ 1.03B | ¥ -2.09B | ¥ 1.19B | ¥ 2.79B | ¥ -4.26B |
Operating Cash Flow | ¥ 1.03B | ¥ -825.26M | ¥ 1.19B | ¥ 2.79B | ¥ -4.25B |
Investing Cash Flow | ¥ -38.51M | ¥ -1.24B | ¥ -21.31M | ¥ 10.25M | ¥ -42.14M |
Financing Cash Flow | ¥ -717.48M | ¥ 1.08B | ¥ -31.66M | ¥ -2.47B | ¥ 3.27B |