Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 242.90M | ¥ 245.83M | ¥ 176.09M | ¥ 295.78M | ¥ 379.56M |
Gross Profit | ¥ 43.94M | ¥ 47.12M | ¥ 12.68M | ¥ 70.55M | ¥ 116.91M |
Operating Income | ¥ 8.85M | ¥ 12.67M | ¥ -20.88M | ¥ 18.35M | ¥ 73.06M |
EBITDA | ¥ 39.34M | ¥ 46.71M | ¥ 12.45M | ¥ 44.78M | ¥ 91.11M |
Net Income | ¥ 1.97M | ¥ 3.75M | ¥ -26.01M | ¥ 7.33M | ¥ 50.87M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 95.49M | ¥ 92.60M | ¥ 78.50M | ¥ 62.54M | ¥ 56.61M |
Total Assets | ¥ 623.56M | ¥ 528.93M | ¥ 518.03M | ¥ 572.32M | ¥ 625.91M |
Total Debt | ¥ 175.68M | ¥ 104.20M | ¥ 131.02M | ¥ 134.71M | ¥ 98.13M |
Net Debt | ¥ 80.19M | ¥ 36.72M | ¥ 52.52M | ¥ 72.17M | ¥ 41.52M |
Total Liabilities | ¥ 375.96M | ¥ 283.49M | ¥ 276.47M | ¥ 305.64M | ¥ 355.84M |
Stockholders' Equity | ¥ 247.60M | ¥ 245.45M | ¥ 241.57M | ¥ 266.67M | ¥ 270.07M |
Cash Flow | |||||
Free Cash Flow | ¥ -30.88M | ¥ 25.88M | ¥ 27.05M | ¥ -13.27M | ¥ 29.51M |
Operating Cash Flow | ¥ 2.16M | ¥ 47.30M | ¥ 55.75M | ¥ 36.62M | ¥ 66.45M |
Investing Cash Flow | ¥ -26.79M | ¥ -19.75M | ¥ -26.91M | ¥ -47.84M | ¥ -36.51M |
Financing Cash Flow | ¥ 52.64M | ¥ -38.57M | ¥ -12.89M | ¥ 17.15M | ¥ -3.58M |