Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 242.23B | ¥ 213.74B | ¥ 183.64B | ¥ 154.70B | ¥ 143.57B |
Gross Profit | ¥ 38.79B | ¥ 36.32B | ¥ 31.69B | ¥ 26.63B | ¥ 25.02B |
Operating Income | ¥ 8.59B | ¥ 10.37B | ¥ 8.93B | ¥ 7.48B | ¥ 6.25B |
EBITDA | ¥ 10.70B | ¥ 12.21B | ¥ 10.09B | ¥ 8.61B | ¥ 7.90B |
Net Income | ¥ 4.98B | ¥ 6.20B | ¥ 5.34B | ¥ 4.63B | ¥ 5.91B |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 42.74B | ¥ 40.85B | ¥ 35.09B | ¥ 30.75B | ¥ 22.82B |
Total Assets | ¥ 174.37B | ¥ 159.20B | ¥ 123.59B | ¥ 97.27B | ¥ 79.16B |
Total Debt | ¥ 85.89B | ¥ 78.84B | ¥ 55.95B | ¥ 39.20B | ¥ 29.28B |
Net Debt | ¥ 43.15B | ¥ 37.99B | ¥ 20.86B | ¥ 8.46B | ¥ 6.46B |
Total Liabilities | ¥ 126.91B | ¥ 116.28B | ¥ 86.40B | ¥ 64.05B | ¥ 49.10B |
Stockholders' Equity | ¥ 44.67B | ¥ 40.32B | ¥ 35.48B | ¥ 31.59B | ¥ 28.64B |
Cash Flow | |||||
Free Cash Flow | ¥ -3.49B | ¥ -7.80B | ¥ -6.47B | ¥ 426.00M | ¥ 12.57B |
Operating Cash Flow | ¥ -1.44B | ¥ -3.35B | ¥ -4.76B | ¥ 1.37B | ¥ 13.77B |
Investing Cash Flow | ¥ -2.97B | ¥ -11.48B | ¥ -5.99B | ¥ -1.78B | ¥ -1.03B |
Financing Cash Flow | ¥ 6.00B | ¥ 20.58B | ¥ 15.06B | ¥ 7.99B | ¥ -6.60B |