Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 63.55B | ¥ 57.47B | ¥ 51.70B | ¥ 33.43B | ¥ 27.11B |
Gross Profit | ¥ 25.56B | ¥ 21.66B | ¥ 17.48B | ¥ 6.17B | ¥ 1.36B |
Operating Income | ¥ 7.41B | ¥ 5.34B | ¥ 5.27B | ¥ -6.39B | ¥ -11.48B |
EBITDA | ¥ 11.32B | ¥ 9.31B | ¥ 8.30B | ¥ -2.56B | ¥ -8.43B |
Net Income | ¥ 5.15B | ¥ 4.73B | ¥ 1.50B | ¥ -6.14B | ¥ -10.63B |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 21.18B | ¥ 19.00B | ¥ 21.24B | ¥ 18.07B | ¥ 23.76B |
Total Assets | ¥ 111.71B | ¥ 93.15B | ¥ 87.47B | ¥ 90.90B | ¥ 99.81B |
Total Debt | ¥ 59.40B | ¥ 49.21B | ¥ 47.49B | ¥ 52.87B | ¥ 55.73B |
Net Debt | ¥ 38.22B | ¥ 30.21B | ¥ 26.26B | ¥ 36.33B | ¥ 33.44B |
Total Liabilities | ¥ 77.68B | ¥ 65.73B | ¥ 64.39B | ¥ 70.26B | ¥ 73.38B |
Stockholders' Equity | ¥ 32.23B | ¥ 27.20B | ¥ 22.87B | ¥ 20.45B | ¥ 26.27B |
Cash Flow | |||||
Free Cash Flow | ¥ -36.00M | ¥ -907.00M | ¥ 6.03B | ¥ -1.79B | ¥ -17.80B |
Operating Cash Flow | ¥ 10.39B | ¥ 8.07B | ¥ 7.96B | ¥ -899.00M | ¥ -8.87B |
Investing Cash Flow | ¥ -11.13B | ¥ -11.76B | ¥ 2.08B | ¥ -1.92B | ¥ -7.70B |
Financing Cash Flow | ¥ 2.73B | ¥ 1.17B | ¥ -5.42B | ¥ -2.98B | ¥ 10.54B |