Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 350.11B | ¥ 363.95B | ¥ 340.37B | ¥ 258.87B | ¥ 201.54B |
Gross Profit | ¥ 80.64B | ¥ 98.73B | ¥ 94.05B | ¥ 70.73B | ¥ 49.55B |
Operating Income | ¥ 19.39B | ¥ 38.73B | ¥ 40.59B | ¥ 24.65B | ¥ 7.86B |
EBITDA | ¥ 61.12B | ¥ 80.78B | ¥ 75.57B | ¥ 54.52B | ¥ 35.26B |
Net Income | ¥ -56.74B | ¥ 25.47B | ¥ 22.42B | ¥ 16.11B | ¥ 3.83B |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 92.21B | ¥ 77.47B | ¥ 70.91B | ¥ 78.86B | ¥ 67.17B |
Total Assets | ¥ 640.75B | ¥ 640.00B | ¥ 576.47B | ¥ 512.50B | ¥ 459.71B |
Total Debt | ¥ 199.11B | ¥ 166.64B | ¥ 171.45B | ¥ 168.25B | ¥ 158.64B |
Net Debt | ¥ 133.97B | ¥ 89.18B | ¥ 100.54B | ¥ 89.39B | ¥ 91.47B |
Total Liabilities | ¥ 315.60B | ¥ 279.90B | ¥ 275.60B | ¥ 255.94B | ¥ 234.89B |
Stockholders' Equity | ¥ 289.56B | ¥ 324.49B | ¥ 268.82B | ¥ 229.21B | ¥ 201.27B |
Cash Flow | |||||
Free Cash Flow | ¥ 10.91B | ¥ 12.46B | ¥ -4.01B | ¥ 8.54B | ¥ 27.79B |
Operating Cash Flow | ¥ 64.47B | ¥ 62.07B | ¥ 41.20B | ¥ 38.07B | ¥ 55.02B |
Investing Cash Flow | ¥ -70.78B | ¥ -47.63B | ¥ -49.90B | ¥ -35.28B | ¥ -44.30B |
Financing Cash Flow | ¥ 9.41B | ¥ -14.51B | ¥ -10.63B | ¥ 1.21B | ¥ 927.00M |