Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 3.28B | ¥ 2.67B | ¥ 1.50B | ¥ 1.04B | ¥ 1.45B |
Gross Profit | ¥ 2.24B | ¥ 1.99B | ¥ 1.48B | ¥ 1.03B | ¥ 1.43B |
Operating Income | ¥ 93.42M | ¥ 290.43M | ¥ 173.16M | ¥ -338.70M | ¥ -615.05M |
EBITDA | ¥ 201.20M | ¥ 341.32M | ¥ 184.11M | ¥ -403.34M | ¥ -579.72M |
Net Income | ¥ 2.78M | ¥ 267.37M | ¥ 161.89M | ¥ -422.71M | ¥ -599.59M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 2.24B | ¥ 2.12B | ¥ 2.34B | ¥ 1.95B | ¥ 1.31B |
Total Assets | ¥ 3.76B | ¥ 3.44B | ¥ 2.81B | ¥ 2.19B | ¥ 1.83B |
Total Debt | ¥ 1.76B | ¥ 1.44B | ¥ 1.18B | ¥ 1.15B | ¥ 700.00M |
Net Debt | ¥ -478.12M | ¥ -674.16M | ¥ -1.16B | ¥ -799.52M | ¥ -610.86M |
Total Liabilities | ¥ 2.26B | ¥ 1.91B | ¥ 1.60B | ¥ 1.43B | ¥ 1.06B |
Stockholders' Equity | ¥ 1.49B | ¥ 1.53B | ¥ 1.20B | ¥ 759.52M | ¥ 774.29M |
Cash Flow | |||||
Free Cash Flow | ¥ -169.83M | ¥ -185.37M | ¥ 254.07M | ¥ -233.72M | ¥ -800.09M |
Operating Cash Flow | ¥ 254.95M | ¥ 28.23M | ¥ 295.66M | ¥ -219.06M | ¥ -785.93M |
Investing Cash Flow | ¥ -467.42M | ¥ -525.69M | ¥ -214.40M | ¥ 1.29M | ¥ -16.05M |
Financing Cash Flow | ¥ 318.03M | ¥ 281.91M | ¥ 143.93M | ¥ 856.43M | ¥ 719.38M |