Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 3.29B | ¥ 2.78B | ¥ 2.40B | ¥ 1.76B | ¥ 1.43B |
Gross Profit | ¥ 1.07B | ¥ 791.94M | ¥ 436.46M | ¥ 476.82M | ¥ 340.58M |
Operating Income | ¥ 44.16M | ¥ -145.54M | ¥ -187.53M | ¥ 123.16M | ¥ 26.76M |
EBITDA | ¥ 142.01M | ¥ -118.86M | ¥ -169.74M | ¥ 111.32M | ¥ 32.59M |
Net Income | ¥ 112.51M | ¥ -280.16M | ¥ -209.02M | ¥ 143.87M | ¥ 46.40M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 740.03M | ¥ 611.46M | ¥ 847.45M | ¥ 875.25M | ¥ 254.21M |
Total Assets | ¥ 1.92B | ¥ 1.43B | ¥ 1.50B | ¥ 1.27B | ¥ 599.44M |
Total Debt | ¥ 650.36M | ¥ 666.38M | ¥ 568.33M | ¥ 211.88M | ¥ 227.26M |
Net Debt | ¥ -89.68M | ¥ 54.92M | ¥ -279.12M | ¥ -663.37M | ¥ -26.95M |
Total Liabilities | ¥ 1.51B | ¥ 1.22B | ¥ 1.02B | ¥ 521.77M | ¥ 488.57M |
Stockholders' Equity | ¥ 415.36M | ¥ 172.91M | ¥ 444.72M | ¥ 751.85M | ¥ 110.86M |
Cash Flow | |||||
Free Cash Flow | ¥ 291.78M | ¥ -156.97M | ¥ -282.18M | ¥ 158.17M | ¥ -37.97M |
Operating Cash Flow | ¥ 312.70M | ¥ -121.69M | ¥ -251.89M | ¥ 162.29M | ¥ -37.31M |
Investing Cash Flow | ¥ -224.47M | ¥ -214.25M | ¥ 19.80M | ¥ -8.79M | ¥ -655.00K |
Financing Cash Flow | ¥ 41.59M | ¥ 104.27M | ¥ 204.23M | ¥ 467.51M | ¥ 14.57M |