Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 6.26B | ¥ 5.68B | ¥ 4.87B | ¥ 4.17B | ¥ 3.36B |
Gross Profit | ¥ 4.07B | ¥ 3.64B | ¥ 3.00B | ¥ 2.63B | ¥ 2.21B |
Operating Income | ¥ -335.26M | ¥ -419.95M | ¥ -398.86M | ¥ -371.63M | ¥ -382.62M |
EBITDA | ¥ -137.28M | ¥ 219.84M | ¥ -52.82M | ¥ 61.52M | ¥ 122.66M |
Net Income | ¥ -142.07M | ¥ -209.89M | ¥ -452.40M | ¥ -338.36M | ¥ -341.69M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 3.64B | ¥ 4.05B | ¥ 2.63B | ¥ 3.16B | ¥ 4.98B |
Total Assets | ¥ 13.78B | ¥ 14.14B | ¥ 11.73B | ¥ 11.09B | ¥ 10.72B |
Total Debt | ¥ 253.33M | ¥ 841.51M | ¥ 533.89M | ¥ 79.79M | ¥ 171.03M |
Net Debt | ¥ -1.28B | ¥ -2.12B | ¥ -1.41B | ¥ -1.97B | ¥ -2.58B |
Total Liabilities | ¥ 5.65B | ¥ 5.44B | ¥ 4.32B | ¥ 3.28B | ¥ 2.76B |
Stockholders' Equity | ¥ 8.05B | ¥ 8.60B | ¥ 7.27B | ¥ 7.60B | ¥ 7.79B |
Cash Flow | |||||
Free Cash Flow | ¥ 252.95M | ¥ -243.28M | ¥ -513.28M | ¥ -111.33M | ¥ 120.13M |
Operating Cash Flow | ¥ 933.53M | ¥ 653.32M | ¥ 374.44M | ¥ 660.56M | ¥ 473.02M |
Investing Cash Flow | ¥ -1.07B | ¥ -1.30B | ¥ -787.03M | ¥ -1.20B | ¥ -1.49B |
Financing Cash Flow | ¥ -1.29B | ¥ 1.67B | ¥ 300.52M | ¥ -143.84M | ¥ 1.97B |