Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 4.27B | ¥ 4.74B | ¥ 7.91B | ¥ 6.57B | ¥ 4.39B |
Gross Profit | ¥ 1.29B | ¥ 1.57B | ¥ 2.16B | ¥ 2.16B | ¥ 1.61B |
Operating Income | ¥ -91.00M | ¥ 243.00M | ¥ 2.11B | ¥ 356.00M | ¥ -25.81M |
EBITDA | ¥ -40.26M | ¥ 699.00M | ¥ 2.74B | ¥ 1.48B | ¥ 361.65M |
Net Income | ¥ -564.63M | ¥ 226.00M | ¥ 1.82B | ¥ 764.29M | ¥ 18.63M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 3.30B | ¥ 3.50B | ¥ 3.60B | ¥ 2.60B | ¥ 2.07B |
Total Assets | ¥ 7.87B | ¥ 8.49B | ¥ 8.47B | ¥ 7.31B | ¥ 5.77B |
Total Debt | ¥ 978.25M | ¥ 1.18B | ¥ 1.35B | ¥ 1.61B | ¥ 1.54B |
Net Debt | ¥ -2.32B | ¥ -2.31B | ¥ -2.24B | ¥ -990.75M | ¥ -522.60M |
Total Liabilities | ¥ 2.02B | ¥ 2.35B | ¥ 2.52B | ¥ 3.18B | ¥ 2.80B |
Stockholders' Equity | ¥ 5.86B | ¥ 6.14B | ¥ 5.95B | ¥ 3.87B | ¥ 2.79B |
Cash Flow | |||||
Free Cash Flow | ¥ -105.47M | ¥ 688.00M | ¥ 478.36M | ¥ 403.90M | ¥ 180.62M |
Operating Cash Flow | ¥ 295.60M | ¥ 698.00M | ¥ 793.56M | ¥ 678.71M | ¥ 466.43M |
Investing Cash Flow | ¥ -432.91M | ¥ -716.00M | ¥ -291.06M | ¥ -536.01M | ¥ -342.14M |
Financing Cash Flow | ¥ -193.11M | ¥ -154.00M | ¥ 375.77M | ¥ 307.87M | ¥ 255.90M |