Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 555.01B | ¥ 539.45B | ¥ 483.37B | ¥ 402.11B | ¥ 334.73B |
Gross Profit | ¥ 342.41B | ¥ 327.49B | ¥ 286.26B | ¥ 224.05B | ¥ 193.60B |
Operating Income | ¥ 43.73B | ¥ 81.11B | ¥ 41.21B | ¥ 23.07B | ¥ 10.67B |
EBITDA | ¥ 75.22B | ¥ 81.81B | ¥ 66.08B | ¥ 42.81B | ¥ 32.12B |
Net Income | ¥ 7.70B | ¥ 33.94B | ¥ 25.41B | ¥ 13.46B | ¥ 1.75B |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 41.75B | ¥ 39.21B | ¥ 43.49B | ¥ 52.85B | ¥ 38.01B |
Total Assets | ¥ 797.57B | ¥ 765.81B | ¥ 680.33B | ¥ 597.12B | ¥ 526.53B |
Total Debt | ¥ 106.45B | ¥ 113.66B | ¥ 91.09B | ¥ 95.39B | ¥ 102.41B |
Net Debt | ¥ 64.70B | ¥ 74.45B | ¥ 54.10B | ¥ 48.09B | ¥ 68.65B |
Total Liabilities | ¥ 481.09B | ¥ 493.26B | ¥ 429.96B | ¥ 379.84B | ¥ 336.63B |
Stockholders' Equity | ¥ 314.52B | ¥ 157.17B | ¥ 245.90B | ¥ 213.14B | ¥ 185.42B |
Cash Flow | |||||
Free Cash Flow | ¥ 17.41B | ¥ 9.14B | ¥ 28.64B | ¥ 26.48B | ¥ -6.50B |
Operating Cash Flow | ¥ 44.58B | ¥ 51.61B | ¥ 69.75B | ¥ 49.73B | ¥ 13.65B |
Investing Cash Flow | ¥ -38.20B | ¥ -36.73B | ¥ -44.87B | ¥ -19.38B | ¥ -18.86B |
Financing Cash Flow | ¥ -5.66B | ¥ -16.37B | ¥ -38.98B | ¥ -18.27B | ¥ 10.79B |