Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 1.61B | ¥ 1.39B | ¥ 1.12B | ¥ 766.64M | ¥ 699.00M |
Gross Profit | ¥ 647.34M | ¥ 546.66M | ¥ 456.07M | ¥ 292.32M | ¥ 242.00M |
Operating Income | ¥ 150.49M | ¥ 154.86M | ¥ 145.82M | ¥ 17.47M | ¥ 20.00M |
EBITDA | ¥ 161.06M | ¥ 159.61M | ¥ 154.45M | ¥ 23.93M | ¥ 0.00 |
Net Income | ¥ 110.14M | ¥ 108.30M | ¥ 100.86M | ¥ 27.54M | ¥ 13.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 524.10M | ¥ 451.81M | ¥ 203.00M | ¥ 124.58M | ¥ 159.00M |
Total Assets | ¥ 901.38M | ¥ 784.03M | ¥ 474.11M | ¥ 337.78M | ¥ 316.00M |
Total Debt | ¥ 17.35M | ¥ 40.13M | ¥ 66.46M | ¥ 104.70M | ¥ 147.00M |
Net Debt | ¥ -506.75M | ¥ -411.68M | ¥ -136.54M | ¥ -19.87M | ¥ -12.00M |
Total Liabilities | ¥ 246.65M | ¥ 239.33M | ¥ 244.66M | ¥ 229.19M | ¥ 235.00M |
Stockholders' Equity | ¥ 654.74M | ¥ 544.69M | ¥ 229.44M | ¥ 108.58M | ¥ 81.00M |
Cash Flow | |||||
Free Cash Flow | ¥ 108.09M | ¥ 78.39M | ¥ 98.61M | ¥ 8.67M | ¥ 20.03M |
Operating Cash Flow | ¥ 114.81M | ¥ 87.70M | ¥ 101.01M | ¥ 12.33M | ¥ 21.03M |
Investing Cash Flow | ¥ -19.64M | ¥ 9.57M | ¥ -24.34M | ¥ -4.00M | ¥ -1.58M |
Financing Cash Flow | ¥ -22.87M | ¥ 171.54M | ¥ -18.25M | ¥ -43.55M | ¥ 44.62M |