Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 8.38B | ¥ 7.31B | ¥ 4.95B | ¥ 3.36B | ¥ 3.32B |
Gross Profit | ¥ 2.78B | ¥ 1.99B | ¥ 427.00M | ¥ 254.83M | ¥ 288.28M |
Operating Income | ¥ 501.00M | ¥ -93.42M | ¥ -1.40B | ¥ -1.37B | ¥ -1.37B |
EBITDA | ¥ 741.00M | ¥ 486.20M | ¥ -613.74M | ¥ -1.10B | ¥ -597.21M |
Net Income | ¥ 108.00M | ¥ -149.51M | ¥ -1.37B | ¥ -1.75B | ¥ -1.23B |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 2.94B | ¥ 3.12B | ¥ 2.45B | ¥ 2.45B | ¥ 2.42B |
Total Assets | ¥ 20.65B | ¥ 18.23B | ¥ 17.04B | ¥ 16.66B | ¥ 17.36B |
Total Debt | ¥ 8.94B | ¥ 7.68B | ¥ 7.09B | ¥ 6.80B | ¥ 6.70B |
Net Debt | ¥ 6.07B | ¥ 4.85B | ¥ 4.97B | ¥ 4.87B | ¥ 4.52B |
Total Liabilities | ¥ 14.01B | ¥ 12.89B | ¥ 11.89B | ¥ 10.57B | ¥ 9.58B |
Stockholders' Equity | ¥ 3.80B | ¥ 3.51B | ¥ 3.63B | ¥ 4.87B | ¥ 6.51B |
Cash Flow | |||||
Free Cash Flow | ¥ -2.27B | ¥ -806.37M | ¥ -523.16M | ¥ -517.36M | ¥ -1.89B |
Operating Cash Flow | ¥ 435.00M | ¥ 394.00M | ¥ 240.76M | ¥ -373.36M | ¥ -814.03M |
Investing Cash Flow | ¥ -2.63B | ¥ -617.31M | ¥ -763.92M | ¥ -4.15M | ¥ 2.20B |
Financing Cash Flow | ¥ 2.10B | ¥ 980.84M | ¥ 647.56M | ¥ -21.47M | ¥ -527.32M |