Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 18.23B | ¥ 17.83B | ¥ 16.32B | ¥ 13.86B | ¥ 12.95B |
Gross Profit | ¥ 3.21B | ¥ 3.14B | ¥ 3.56B | ¥ 3.49B | ¥ 3.35B |
Operating Income | ¥ -148.32M | ¥ -275.98M | ¥ 440.80M | ¥ 608.07M | ¥ 649.76M |
EBITDA | ¥ 732.03M | ¥ -290.52M | ¥ 1.18B | ¥ 1.24B | ¥ 1.27B |
Net Income | ¥ -98.82M | ¥ -1.03B | ¥ 402.79M | ¥ 542.02M | ¥ 595.38M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 4.12B | ¥ 3.16B | ¥ 4.14B | ¥ 4.24B | ¥ 3.87B |
Total Assets | ¥ 19.49B | ¥ 21.55B | ¥ 20.89B | ¥ 19.59B | ¥ 16.18B |
Total Debt | ¥ 4.67B | ¥ 5.69B | ¥ 3.11B | ¥ 2.54B | ¥ 1.00B |
Net Debt | ¥ 551.04M | ¥ 2.54B | ¥ -1.03B | ¥ -1.70B | ¥ -2.87B |
Total Liabilities | ¥ 8.33B | ¥ 9.72B | ¥ 8.02B | ¥ 8.00B | ¥ 5.56B |
Stockholders' Equity | ¥ 11.38B | ¥ 11.67B | ¥ 12.73B | ¥ 11.31B | ¥ 10.34B |
Cash Flow | |||||
Free Cash Flow | ¥ -253.74M | ¥ -2.61B | ¥ -466.49M | ¥ -817.89M | ¥ 652.97M |
Operating Cash Flow | ¥ 454.59M | ¥ -937.91M | ¥ 525.06M | ¥ 1.13B | ¥ 1.28B |
Investing Cash Flow | ¥ 972.96M | ¥ -2.44B | ¥ -962.19M | ¥ -1.91B | ¥ -594.38M |
Financing Cash Flow | ¥ -445.52M | ¥ 2.37B | ¥ 55.50M | ¥ 1.29B | ¥ -339.57M |