Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 6.71B | ¥ 5.07B | ¥ 5.77B | ¥ 5.52B | ¥ 6.00B |
Gross Profit | ¥ 2.21B | ¥ 1.53B | ¥ 1.47B | ¥ 1.08B | ¥ 1.80B |
Operating Income | ¥ 749.52M | ¥ 239.25M | ¥ 173.25M | ¥ -237.31M | ¥ 177.72M |
EBITDA | ¥ 779.42M | ¥ 271.30M | ¥ -51.81M | ¥ -186.78M | ¥ -121.33M |
Net Income | ¥ 501.34M | ¥ 155.91M | ¥ -48.71M | ¥ -168.80M | ¥ -538.74M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 2.96B | ¥ 2.74B | ¥ 2.82B | ¥ 1.98B | ¥ 1.92B |
Total Assets | ¥ 4.96B | ¥ 4.07B | ¥ 4.03B | ¥ 3.69B | ¥ 3.65B |
Total Debt | ¥ 1.11B | ¥ 1.11B | ¥ 1.11B | ¥ 505.41M | ¥ 510.73M |
Net Debt | ¥ -1.44B | ¥ -1.22B | ¥ -1.21B | ¥ -1.48B | ¥ -1.40B |
Total Liabilities | ¥ 2.24B | ¥ 1.79B | ¥ 1.87B | ¥ 1.45B | ¥ 1.23B |
Stockholders' Equity | ¥ 2.72B | ¥ 2.28B | ¥ 2.17B | ¥ 2.24B | ¥ 2.42B |
Cash Flow | |||||
Free Cash Flow | ¥ 301.56M | ¥ -23.20M | ¥ 261.97M | ¥ 70.23M | ¥ -71.09M |
Operating Cash Flow | ¥ 327.62M | ¥ -6.86M | ¥ 263.22M | ¥ 75.34M | ¥ -33.22M |
Investing Cash Flow | ¥ -60.78M | ¥ 48.88M | ¥ -495.34M | ¥ 3.60M | ¥ -19.24M |
Financing Cash Flow | ¥ -40.83M | ¥ -46.66M | ¥ 560.98M | ¥ -34.98M | ¥ -39.35M |