Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 82.19B | ¥ 79.45B | ¥ 70.95B | ¥ 61.73B | ¥ 63.94B |
Gross Profit | ¥ 35.20B | ¥ 30.29B | ¥ 25.27B | ¥ 20.70B | ¥ 14.80B |
Operating Income | ¥ 18.49B | ¥ 16.25B | ¥ 13.51B | ¥ 10.97B | ¥ 6.43B |
EBITDA | ¥ 20.71B | ¥ 17.83B | ¥ 14.85B | ¥ 12.42B | ¥ 7.61B |
Net Income | ¥ 11.99B | ¥ 10.51B | ¥ 8.61B | ¥ 6.72B | ¥ 3.60B |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 34.87B | ¥ 39.20B | ¥ 31.77B | ¥ 33.56B | ¥ 37.04B |
Total Assets | ¥ 276.82B | ¥ 245.33B | ¥ 210.96B | ¥ 195.01B | ¥ 161.68B |
Total Debt | ¥ 165.90B | ¥ 146.59B | ¥ 124.85B | ¥ 114.95B | ¥ 90.99B |
Net Debt | ¥ 131.03B | ¥ 107.39B | ¥ 93.08B | ¥ 81.39B | ¥ 53.95B |
Total Liabilities | ¥ 185.95B | ¥ 163.01B | ¥ 138.67B | ¥ 129.05B | ¥ 102.71B |
Stockholders' Equity | ¥ 90.50B | ¥ 82.05B | ¥ 72.29B | ¥ 65.96B | ¥ 58.97B |
Cash Flow | |||||
Free Cash Flow | ¥ -13.27B | ¥ 5.27B | ¥ -365.40M | ¥ -39.39M | ¥ 12.19B |
Operating Cash Flow | ¥ -13.05B | ¥ 5.72B | ¥ -197.08M | ¥ 974.60M | ¥ 12.51B |
Investing Cash Flow | ¥ -5.61B | ¥ -16.10B | ¥ -9.08B | ¥ -15.45B | ¥ -4.05B |
Financing Cash Flow | ¥ 14.33B | ¥ 19.13B | ¥ 7.48B | ¥ 10.99B | ¥ -3.41B |