Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 46.69B | ¥ 34.73B | ¥ 19.61B | ¥ 12.21B | ¥ 17.75B |
Gross Profit | ¥ 35.26B | ¥ 25.15B | ¥ 10.50B | ¥ 470.21M | ¥ 5.90B |
Operating Income | ¥ 32.39B | ¥ 22.95B | ¥ 8.37B | ¥ -1.23B | ¥ 3.19B |
EBITDA | ¥ 39.91B | ¥ 29.12B | ¥ 14.77B | ¥ 6.44B | ¥ 10.55B |
Net Income | ¥ 28.04B | ¥ 19.95B | ¥ 6.09B | ¥ -2.59B | ¥ 1.05B |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 31.96B | ¥ 21.96B | ¥ 15.55B | ¥ 12.76B | ¥ 21.21B |
Total Assets | ¥ 680.00B | ¥ 563.39B | ¥ 494.24B | ¥ 494.82B | ¥ 516.49B |
Total Debt | ¥ 323.20B | ¥ 269.10B | ¥ 240.80B | ¥ 244.94B | ¥ 262.59B |
Net Debt | ¥ 291.23B | ¥ 247.14B | ¥ 225.24B | ¥ 232.19B | ¥ 241.38B |
Total Liabilities | ¥ 328.62B | ¥ 273.09B | ¥ 243.92B | ¥ 248.69B | ¥ 266.85B |
Stockholders' Equity | ¥ 351.39B | ¥ 290.31B | ¥ 250.32B | ¥ 246.13B | ¥ 249.64B |
Cash Flow | |||||
Free Cash Flow | ¥ -72.80B | ¥ -33.62B | ¥ 10.86B | ¥ 11.73B | ¥ 7.30B |
Operating Cash Flow | ¥ 37.80B | ¥ 26.56B | ¥ 12.40B | ¥ 12.82B | ¥ 26.17B |
Investing Cash Flow | ¥ -111.26B | ¥ -57.52B | ¥ -1.57B | ¥ -2.75B | ¥ -20.69B |
Financing Cash Flow | ¥ 83.85B | ¥ 45.33B | ¥ -7.03B | ¥ -19.52B | ¥ -8.09B |