Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 2.26B | ¥ 2.26B | ¥ 2.05B | ¥ 1.67B | ¥ 831.01M |
Gross Profit | ¥ 605.07M | ¥ 517.81M | ¥ 654.58M | ¥ 509.02M | ¥ 193.42M |
Operating Income | ¥ 16.71M | ¥ 14.22M | ¥ 211.07M | ¥ 128.33M | ¥ 4.08M |
EBITDA | ¥ 54.26M | ¥ 45.84M | ¥ 273.92M | ¥ 166.91M | ¥ 3.55M |
Net Income | ¥ -19.21M | ¥ -5.69M | ¥ 144.70M | ¥ 82.36M | ¥ -8.04M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 359.30M | ¥ 268.51M | ¥ 212.36M | ¥ 57.11M | ¥ 186.68M |
Total Assets | ¥ 1.03B | ¥ 1.11B | ¥ 1.05B | ¥ 820.81M | ¥ 373.00M |
Total Debt | ¥ 261.61M | ¥ 308.70M | ¥ 377.90M | ¥ 440.59M | ¥ 215.00M |
Net Debt | ¥ -97.69M | ¥ 40.19M | ¥ 165.54M | ¥ 383.48M | ¥ 28.32M |
Total Liabilities | ¥ 525.68M | ¥ 617.66M | ¥ 777.05M | ¥ 691.39M | ¥ 325.94M |
Stockholders' Equity | ¥ 468.88M | ¥ 485.70M | ¥ 274.12M | ¥ 129.42M | ¥ 47.07M |
Cash Flow | |||||
Free Cash Flow | ¥ 128.22M | ¥ -80.68M | ¥ 212.57M | ¥ -42.05M | ¥ 29.66M |
Operating Cash Flow | ¥ 142.10M | ¥ -65.27M | ¥ 234.79M | ¥ -9.02M | ¥ 32.28M |
Investing Cash Flow | ¥ -6.60M | ¥ -14.92M | ¥ -16.86M | ¥ -254.18M | ¥ -2.63M |
Financing Cash Flow | ¥ -44.71M | ¥ 136.34M | ¥ -62.69M | ¥ 96.21M | ¥ 67.50M |