Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 4.06B | ¥ 3.14B | ¥ 2.61B | ¥ 2.24B | ¥ 1.80B |
Gross Profit | ¥ 1.95B | ¥ 1.51B | ¥ 1.27B | ¥ 1.02B | ¥ 772.87M |
Operating Income | ¥ 458.78M | ¥ 310.00M | ¥ 367.07M | ¥ 293.87M | ¥ 97.80M |
EBITDA | ¥ 527.62M | ¥ 351.00M | ¥ 405.66M | ¥ 329.28M | ¥ 125.99M |
Net Income | ¥ 295.40M | ¥ 198.00M | ¥ 232.45M | ¥ 195.83M | ¥ 62.86M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 1.52B | ¥ 1.52B | ¥ 1.56B | ¥ 1.49B | ¥ 791.45M |
Total Assets | ¥ 2.76B | ¥ 2.26B | ¥ 2.15B | ¥ 1.97B | ¥ 1.28B |
Total Debt | ¥ 178.66M | ¥ 324.00M | ¥ 469.39M | ¥ 599.49M | ¥ 719.19M |
Net Debt | ¥ -1.34B | ¥ -1.19B | ¥ -1.09B | ¥ -890.01M | ¥ -72.27M |
Total Liabilities | ¥ 1.08B | ¥ 865.00M | ¥ 958.47M | ¥ 1.06B | ¥ 1.08B |
Stockholders' Equity | ¥ 1.69B | ¥ 1.40B | ¥ 1.19B | ¥ 911.08M | ¥ 196.08M |
Cash Flow | |||||
Free Cash Flow | ¥ 308.29M | ¥ 93.00M | ¥ 170.09M | ¥ 277.30M | ¥ 155.87M |
Operating Cash Flow | ¥ 521.18M | ¥ 126.00M | ¥ 197.70M | ¥ 301.91M | ¥ 189.57M |
Investing Cash Flow | ¥ -373.76M | ¥ -34.00M | ¥ -27.84M | ¥ 3.93M | ¥ -29.00M |
Financing Cash Flow | ¥ -149.44M | ¥ -142.00M | ¥ -101.42M | ¥ 385.92M | ¥ 348.29M |