Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 142.37M | ¥ 201.99M | ¥ 273.60M | ¥ 198.37M | ¥ 168.75M |
Gross Profit | ¥ 41.58M | ¥ 73.66M | ¥ 135.90M | ¥ 93.04M | ¥ 83.25M |
Operating Income | ¥ -9.38M | ¥ 23.61M | ¥ 99.17M | ¥ 61.62M | ¥ 49.20M |
EBITDA | ¥ 5.64M | ¥ 46.94M | ¥ 117.58M | ¥ 74.60M | ¥ 58.90M |
Net Income | ¥ -12.50M | ¥ 21.32M | ¥ 78.98M | ¥ 53.33M | ¥ 36.88M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 34.20M | ¥ 112.01M | ¥ 136.72M | ¥ 33.93M | ¥ 10.01M |
Total Assets | ¥ 562.39M | ¥ 575.63M | ¥ 530.75M | ¥ 334.08M | ¥ 308.99M |
Total Debt | ¥ 81.22M | ¥ 66.94M | ¥ 11.43M | ¥ 84.65M | ¥ 20.64M |
Net Debt | ¥ 48.74M | ¥ -44.98M | ¥ -98.75M | ¥ 50.72M | ¥ 10.64M |
Total Liabilities | ¥ 126.08M | ¥ 126.82M | ¥ 80.23M | ¥ 132.08M | ¥ 160.32M |
Stockholders' Equity | ¥ 436.31M | ¥ 448.81M | ¥ 450.51M | ¥ 202.00M | ¥ 148.67M |
Cash Flow | |||||
Free Cash Flow | ¥ 31.56M | ¥ -28.66M | ¥ 14.22M | ¥ 46.48M | ¥ 2.40M |
Operating Cash Flow | ¥ 51.02M | ¥ 27.63M | ¥ 77.33M | ¥ 75.70M | ¥ 24.54M |
Investing Cash Flow | ¥ -138.97M | ¥ -58.16M | ¥ -88.80M | ¥ -29.12M | ¥ -20.72M |
Financing Cash Flow | ¥ 8.32M | ¥ 30.94M | ¥ 85.94M | ¥ -22.65M | ¥ 4.32M |