Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 8.64B | ¥ 7.09B | ¥ 6.64B | ¥ 5.03B | ¥ 5.11B |
Gross Profit | ¥ 3.34B | ¥ 2.85B | ¥ 2.60B | ¥ 2.15B | ¥ 2.18B |
Operating Income | ¥ 71.94M | ¥ 172.53M | ¥ 167.32M | ¥ 251.38M | ¥ 295.37M |
EBITDA | ¥ 259.90M | ¥ 318.19M | ¥ 308.32M | ¥ 286.75M | ¥ 284.08M |
Net Income | ¥ -21.17M | ¥ 111.33M | ¥ 114.51M | ¥ 200.23M | ¥ 155.23M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 1.01B | ¥ 880.52M | ¥ 986.20M | ¥ 947.59M | ¥ 959.48M |
Total Assets | ¥ 6.44B | ¥ 5.52B | ¥ 5.31B | ¥ 2.94B | ¥ 3.18B |
Total Debt | ¥ 3.44B | ¥ 2.49B | ¥ 2.44B | ¥ 825.45M | ¥ 1.19B |
Net Debt | ¥ 2.44B | ¥ 1.61B | ¥ 1.45B | ¥ -122.15M | ¥ 229.82M |
Total Liabilities | ¥ 4.87B | ¥ 3.88B | ¥ 3.74B | ¥ 1.62B | ¥ 2.01B |
Stockholders' Equity | ¥ 1.57B | ¥ 1.63B | ¥ 1.57B | ¥ 1.32B | ¥ 1.16B |
Cash Flow | |||||
Free Cash Flow | ¥ -624.92M | ¥ 311.02M | ¥ -825.23M | ¥ 391.70M | ¥ -156.13M |
Operating Cash Flow | ¥ -577.34M | ¥ 414.13M | ¥ -799.26M | ¥ 416.57M | ¥ -150.71M |
Investing Cash Flow | ¥ -202.74M | ¥ -144.96M | ¥ -692.94M | ¥ -51.12M | ¥ -26.93M |
Financing Cash Flow | ¥ 885.84M | ¥ -400.30M | ¥ 1.51B | ¥ -410.29M | ¥ 419.08M |