Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 2.86B | ¥ 2.60B | ¥ 2.49B | ¥ 2.28B | ¥ 2.17B |
Gross Profit | ¥ 1.22B | ¥ 938.64M | ¥ 963.38M | ¥ 806.25M | ¥ 907.90M |
Operating Income | ¥ 196.28M | ¥ -24.93M | ¥ 53.34M | ¥ 36.42M | ¥ 208.55M |
EBITDA | ¥ 398.46M | ¥ 157.73M | ¥ 124.70M | ¥ 92.20M | ¥ 240.28M |
Net Income | ¥ 137.57M | ¥ -31.77M | ¥ 22.09M | ¥ 20.11M | ¥ 131.03M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 477.31M | ¥ 306.42M | ¥ 301.93M | ¥ 376.04M | ¥ 686.55M |
Total Assets | ¥ 2.11B | ¥ 1.80B | ¥ 1.70B | ¥ 1.50B | ¥ 1.45B |
Total Debt | ¥ 370.00M | ¥ 400.00M | ¥ 250.00M | ¥ 150.00M | ¥ 100.00M |
Net Debt | ¥ -107.31M | ¥ 93.58M | ¥ -51.93M | ¥ -226.04M | ¥ -586.55M |
Total Liabilities | ¥ 931.84M | ¥ 764.06M | ¥ 585.99M | ¥ 491.26M | ¥ 495.13M |
Stockholders' Equity | ¥ 1.18B | ¥ 1.04B | ¥ 1.12B | ¥ 1.01B | ¥ 952.91M |
Cash Flow | |||||
Free Cash Flow | ¥ 200.93M | ¥ -98.26M | ¥ -262.38M | ¥ -351.82M | ¥ 58.64M |
Operating Cash Flow | ¥ 376.31M | ¥ 50.28M | ¥ 130.01M | ¥ -85.11M | ¥ 179.17M |
Investing Cash Flow | ¥ -175.42M | ¥ -144.51M | ¥ -392.45M | ¥ -276.71M | ¥ -127.14M |
Financing Cash Flow | ¥ -30.00M | ¥ 98.73M | ¥ 188.33M | ¥ 51.31M | ¥ 360.89M |