| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 100.93M | 86.29M | 84.59M | 85.56M | 73.11M |
| Gross Profit | 61.68M | 55.50M | 56.76M | 60.34M | 52.64M |
| EBITDA | 11.64M | 6.32M | 12.65M | 17.20M | 12.52M |
| Net Income | 3.82M | 18.91M | 5.48M | 10.39M | 4.95M |
Balance Sheet | |||||
| Total Assets | 163.50M | 136.01M | 131.87M | 117.47M | 83.85M |
| Cash, Cash Equivalents and Short-Term Investments | 36.85M | 43.28M | 26.19M | 23.47M | 38.66M |
| Total Debt | 30.79M | 23.89M | 30.72M | 26.20M | 17.34M |
| Total Liabilities | 69.62M | 45.71M | 59.75M | 53.55M | 33.04M |
| Stockholders Equity | 92.86M | 89.57M | 70.90M | 63.80M | 50.70M |
Cash Flow | |||||
| Free Cash Flow | 5.44M | 4.43M | 4.05M | 9.91M | 11.39M |
| Operating Cash Flow | 9.04M | 7.26M | 7.61M | 10.96M | 11.77M |
| Investing Cash Flow | -12.29M | 14.07M | -5.78M | -19.27M | -1.50M |
| Financing Cash Flow | -2.86M | -3.25M | 1.58M | -2.09M | 19.36M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
78 Outperform | ¥59.71B | 10.05 | 17.21% | 4.27% | 7.60% | 7.20% | |
76 Outperform | ¥42.63B | 7.03 | 6.18% | 4.42% | 1.56% | -9.90% | |
72 Outperform | ¥1.94T | 3.01 | 20.02% | 2.63% | 23.96% | 179.16% | |
68 Neutral | $18.00B | 11.42 | 9.92% | 3.81% | 9.73% | 1.22% | |
65 Neutral | ¥120.10B | 8.60 | 5.11% | 5.07% | -19.64% | -31.08% | |
65 Neutral | ¥28.00B | 43.28 | ― | 18.63% | 21.38% | ― | |
54 Neutral | ¥16.72B | 31.40 | ― | 0.24% | ― | ― |