Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 27.75B | ¥ 27.01B | ¥ 23.69B | ¥ 8.22B | ¥ 3.17B |
Gross Profit | ¥ 4.26B | ¥ 2.65B | ¥ 2.45B | ¥ 254.98M | ¥ 302.15M |
Operating Income | ¥ 1.21B | ¥ 764.20M | ¥ 346.16M | ¥ -719.17M | ¥ -131.91M |
EBITDA | ¥ 2.70B | ¥ 2.51B | ¥ 1.46B | ¥ 612.91M | ¥ 223.70M |
Net Income | ¥ 591.20M | ¥ 294.38M | ¥ 691.63M | ¥ 140.03M | ¥ 5.16M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 10.89B | ¥ 7.98B | ¥ 14.70B | ¥ 12.90B | ¥ 5.84B |
Total Assets | ¥ 122.47B | ¥ 105.43B | ¥ 101.56B | ¥ 47.34B | ¥ 21.70B |
Total Debt | ¥ 46.22B | ¥ 29.25B | ¥ 20.01B | ¥ 7.08B | ¥ 2.96B |
Net Debt | ¥ 37.16B | ¥ 21.42B | ¥ 5.51B | ¥ 1.75B | ¥ 201.70M |
Total Liabilities | ¥ 74.42B | ¥ 59.04B | ¥ 54.12B | ¥ 15.66B | ¥ 6.49B |
Stockholders' Equity | ¥ 35.18B | ¥ 34.65B | ¥ 38.60B | ¥ 29.56B | ¥ 14.42B |
Cash Flow | |||||
Free Cash Flow | ¥ 0.00 | ¥ -17.23B | ¥ -33.50B | ¥ -11.13B | ¥ -1.50B |
Operating Cash Flow | ¥ 0.00 | ¥ 2.90B | ¥ 3.28B | ¥ 2.01B | ¥ 2.15B |
Investing Cash Flow | ¥ 0.00 | ¥ -19.93B | ¥ -20.71B | ¥ -16.38B | ¥ -6.45B |
Financing Cash Flow | ¥ 0.00 | ¥ 13.90B | ¥ 27.61B | ¥ 17.02B | ¥ 5.20B |