Dec 22 | Dec 21 | Dec 20 | Dec 19 | Dec 18 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 2.86B | ¥ 2.77B | ¥ 2.42B | ¥ 1.97B | ¥ 1.88B |
Gross Profit | ¥ 421.38M | ¥ 851.49M | ¥ 778.96M | ¥ 765.29M | ¥ 629.88M |
Operating Income | ¥ 154.41M | ¥ 538.92M | ¥ 524.84M | ¥ 610.08M | ¥ 482.18M |
EBITDA | ¥ 169.26M | ¥ 555.06M | ¥ 533.45M | ¥ 616.39M | ¥ 475.74M |
Net Income | ¥ 84.81M | ¥ 306.91M | ¥ 284.01M | ¥ 293.04M | ¥ 224.50M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 221.06M | ¥ 287.64M | ¥ 554.64M | ¥ 245.34M | ¥ 419.69M |
Total Assets | ¥ 10.03B | ¥ 10.30B | ¥ 8.51B | ¥ 6.53B | ¥ 5.20B |
Total Debt | ¥ 693.50M | ¥ 713.87M | ¥ 576.48M | ¥ 1.09B | ¥ 0.00 |
Net Debt | ¥ 472.44M | ¥ 432.38M | ¥ 21.98M | ¥ 840.37M | ¥ -419.50M |
Total Liabilities | ¥ 8.16B | ¥ 8.45B | ¥ 6.98B | ¥ 5.29B | ¥ 4.21B |
Stockholders' Equity | ¥ 1.77B | ¥ 1.75B | ¥ 1.50B | ¥ 1.22B | ¥ 977.69M |
Cash Flow | |||||
Free Cash Flow | ¥ -8.70M | ¥ -176.01M | ¥ 885.09M | ¥ -143.00M | ¥ 562.06M |
Operating Cash Flow | ¥ -4.32M | ¥ -170.65M | ¥ 897.59M | ¥ -136.84M | ¥ 569.38M |
Investing Cash Flow | ¥ -1.29M | ¥ -282.21M | ¥ -122.23M | ¥ 5.30M | ¥ -69.65M |
Financing Cash Flow | ¥ -54.82M | ¥ 179.84M | ¥ -466.00M | ¥ -42.81M | ¥ -245.27M |