Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 1.55B | ¥ 1.34B | ¥ 1.17B | ¥ 965.36M | ¥ 806.10M |
Gross Profit | ¥ 561.30M | ¥ 470.69M | ¥ 406.46M | ¥ 338.24M | ¥ 275.01M |
Operating Income | ¥ 22.68M | ¥ 33.60M | ¥ -1.22M | ¥ -120.17M | ¥ -211.41M |
EBITDA | ¥ 28.61M | ¥ 27.40M | ¥ -576.00K | ¥ -113.85M | ¥ -203.57M |
Net Income | ¥ 21.07M | ¥ 9.72M | ¥ 3.06M | ¥ -120.48M | ¥ -210.76M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 349.46M | ¥ 327.87M | ¥ 169.78M | ¥ 169.18M | ¥ 155.00M |
Total Assets | ¥ 486.94M | ¥ 443.06M | ¥ 270.24M | ¥ 255.84M | ¥ 283.00M |
Total Debt | ¥ 70.00M | ¥ 70.00M | ¥ 70.00M | ¥ 70.00M | ¥ 0.00 |
Net Debt | ¥ -279.46M | ¥ -257.87M | ¥ -99.78M | ¥ -99.18M | ¥ -155.00M |
Total Liabilities | ¥ 247.21M | ¥ 224.40M | ¥ 217.89M | ¥ 206.55M | ¥ 113.00M |
Stockholders' Equity | ¥ 239.74M | ¥ 218.66M | ¥ 52.35M | ¥ 49.29M | ¥ 169.00M |
Cash Flow | |||||
Free Cash Flow | ¥ 21.60M | ¥ 18.11M | ¥ 595.00K | ¥ -56.99M | ¥ -232.59M |
Operating Cash Flow | ¥ 29.71M | ¥ 35.82M | ¥ 6.04M | ¥ -53.58M | ¥ -231.08M |
Investing Cash Flow | ¥ -8.11M | ¥ -17.71M | ¥ -5.44M | ¥ -3.20M | ¥ -1.88M |
Financing Cash Flow | ¥ 0.00 | ¥ 139.98M | ¥ 0.00 | ¥ 70.00M | ¥ 0.00 |