Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 5.86B | ¥ 6.22B | ¥ 5.07B | ¥ 4.73B | ¥ 2.45B |
Gross Profit | ¥ 4.64B | ¥ 5.12B | ¥ 4.22B | ¥ 4.21B | ¥ 2.35B |
Operating Income | ¥ -230.00M | ¥ -133.99M | ¥ -30.39M | ¥ 465.22M | ¥ 383.16M |
EBITDA | ¥ 149.44M | ¥ 743.27M | ¥ 255.90M | ¥ 730.39M | ¥ 377.32M |
Net Income | ¥ -413.00M | ¥ -204.56M | ¥ -267.35M | ¥ 202.41M | ¥ 193.34M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 771.14M | ¥ 1.44B | ¥ 898.18M | ¥ 906.05M | ¥ 693.80M |
Total Assets | ¥ 3.75B | ¥ 4.97B | ¥ 3.88B | ¥ 4.00B | ¥ 1.48B |
Total Debt | ¥ 1.74B | ¥ 1.95B | ¥ 1.85B | ¥ 1.81B | ¥ 0.00 |
Net Debt | ¥ 971.12M | ¥ 513.55M | ¥ 956.36M | ¥ 906.45M | ¥ -693.80M |
Total Liabilities | ¥ 2.99B | ¥ 3.23B | ¥ 3.01B | ¥ 2.87B | ¥ 547.30M |
Stockholders' Equity | ¥ 568.62M | ¥ 970.50M | ¥ 869.24M | ¥ 1.13B | ¥ 931.60M |
Cash Flow | |||||
Free Cash Flow | ¥ 83.91M | ¥ -83.60M | ¥ 134.41M | ¥ 235.08M | ¥ 249.91M |
Operating Cash Flow | ¥ 129.13M | ¥ -45.20M | ¥ 257.22M | ¥ 305.29M | ¥ 284.52M |
Investing Cash Flow | ¥ 71.44M | ¥ 193.14M | ¥ -307.38M | ¥ -1.85B | ¥ -64.75M |
Financing Cash Flow | ¥ -868.24M | ¥ 355.91M | ¥ 36.41M | ¥ 1.74B | ¥ 89.77M |