Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 142.91B | ¥ 132.58B | ¥ 123.70B | ¥ 113.14B | ¥ 156.07B |
Gross Profit | ¥ 66.31B | ¥ 60.54B | ¥ 55.35B | ¥ 66.27B | ¥ 62.16B |
Operating Income | ¥ 30.44B | ¥ 27.61B | ¥ 20.66B | ¥ 17.58B | ¥ 12.50B |
EBITDA | ¥ 70.71B | ¥ 41.56B | ¥ 26.29B | ¥ 24.36B | ¥ 17.88B |
Net Income | ¥ 43.32B | ¥ -27.81B | ¥ 20.89B | ¥ 15.64B | ¥ 8.37B |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 66.23B | ¥ 52.23B | ¥ 51.69B | ¥ 50.20B | ¥ 55.74B |
Total Assets | ¥ 303.18B | ¥ 290.17B | ¥ 322.69B | ¥ 301.60B | ¥ 236.26B |
Total Debt | ¥ 87.93B | ¥ 110.63B | ¥ 156.38B | ¥ 149.09B | ¥ 159.91B |
Net Debt | ¥ 23.91B | ¥ 61.15B | ¥ 112.68B | ¥ 104.66B | ¥ 54.83B |
Total Liabilities | ¥ 232.66B | ¥ 249.81B | ¥ 252.87B | ¥ 246.46B | ¥ 176.35B |
Stockholders' Equity | ¥ 68.20B | ¥ 38.62B | ¥ 68.61B | ¥ 54.48B | ¥ 38.51B |
Cash Flow | |||||
Free Cash Flow | ¥ 19.83B | ¥ 14.60B | ¥ 1.28B | ¥ 11.98B | ¥ 19.68B |
Operating Cash Flow | ¥ 25.95B | ¥ 18.67B | ¥ 5.39B | ¥ 17.99B | ¥ 24.03B |
Investing Cash Flow | ¥ 30.00B | ¥ -5.80B | ¥ 10.02B | ¥ -4.95B | ¥ -5.44B |
Financing Cash Flow | ¥ -41.28B | ¥ -7.79B | ¥ -16.97B | ¥ -19.07B | ¥ -5.53B |