Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 931.27M | ¥ 889.45M | ¥ 737.22M | ¥ 600.91M | ¥ 432.79M |
Gross Profit | ¥ 145.38M | ¥ 198.21M | ¥ 186.07M | ¥ 160.73M | ¥ 101.10M |
Operating Income | ¥ -169.54M | ¥ 87.18M | ¥ 74.28M | ¥ 119.50M | ¥ 101.20M |
EBITDA | ¥ -146.81M | ¥ 51.76M | ¥ 81.79M | ¥ 122.71M | ¥ 104.18M |
Net Income | ¥ -134.23M | ¥ 28.42M | ¥ 58.33M | ¥ 65.56M | ¥ 34.01M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 347.34M | ¥ 358.17M | ¥ 444.09M | ¥ 314.26M | ¥ 656.29M |
Total Assets | ¥ 1.09B | ¥ 1.06B | ¥ 847.98M | ¥ 615.91M | ¥ 982.53M |
Total Debt | ¥ 1.36M | ¥ 1.07M | ¥ 927.00K | ¥ 1.09M | ¥ 449.05M |
Net Debt | ¥ -331.42M | ¥ -357.09M | ¥ -443.17M | ¥ -313.17M | ¥ -207.24M |
Total Liabilities | ¥ 822.73M | ¥ 661.95M | ¥ 482.31M | ¥ 487.53M | ¥ 919.77M |
Stockholders' Equity | ¥ 258.88M | ¥ 391.76M | ¥ 361.42M | ¥ 128.38M | ¥ 62.76M |
Cash Flow | |||||
Free Cash Flow | ¥ 113.17M | ¥ 43.20M | ¥ -8.97M | ¥ 87.94M | ¥ 115.58M |
Operating Cash Flow | ¥ 120.02M | ¥ 53.90M | ¥ -1.08M | ¥ 92.92M | ¥ 117.25M |
Investing Cash Flow | ¥ -141.98M | ¥ -134.71M | ¥ -96.63M | ¥ 119.63M | ¥ 733.27M |
Financing Cash Flow | ¥ -3.38M | ¥ -4.64M | ¥ 228.10M | ¥ -554.64M | ¥ -278.46M |