Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 12.12B | ¥ 9.87B | ¥ 7.89B | ¥ 6.02B | ¥ 4.92B |
Gross Profit | ¥ 2.11B | ¥ 1.92B | ¥ 1.58B | ¥ 1.12B | ¥ 860.20M |
Operating Income | ¥ 1.29B | ¥ 1.28B | ¥ 959.32M | ¥ 598.18M | ¥ 358.51M |
EBITDA | ¥ 1.82B | ¥ 1.79B | ¥ 1.40B | ¥ 852.01M | ¥ 532.54M |
Net Income | ¥ 639.58M | ¥ 681.88M | ¥ 454.73M | ¥ 240.80M | ¥ 107.06M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 1.53B | ¥ 1.88B | ¥ 1.51B | ¥ 1.04B | ¥ 959.46M |
Total Assets | ¥ 18.31B | ¥ 15.16B | ¥ 11.45B | ¥ 9.15B | ¥ 6.30B |
Total Debt | ¥ 13.19B | ¥ 10.89B | ¥ 8.09B | ¥ 6.67B | ¥ 4.37B |
Net Debt | ¥ 11.66B | ¥ 9.01B | ¥ 6.58B | ¥ 5.64B | ¥ 3.41B |
Total Liabilities | ¥ 14.86B | ¥ 12.47B | ¥ 9.41B | ¥ 7.61B | ¥ 5.04B |
Stockholders' Equity | ¥ 3.45B | ¥ 2.69B | ¥ 2.01B | ¥ 1.54B | ¥ 1.26B |
Cash Flow | |||||
Free Cash Flow | ¥ -2.27B | ¥ -865.26M | ¥ 340.76M | ¥ -1.45B | ¥ -258.12M |
Operating Cash Flow | ¥ 835.74M | ¥ 1.13B | ¥ 873.83M | ¥ 467.10M | ¥ 236.19M |
Investing Cash Flow | ¥ -2.79B | ¥ -1.01B | ¥ 48.27M | ¥ -1.98B | ¥ -541.74M |
Financing Cash Flow | ¥ 1.60B | ¥ 256.45M | ¥ -448.16M | ¥ 1.59B | ¥ 437.31M |