Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 44.71B | ¥ 31.50B | ¥ 18.25B | ¥ 14.68B | ¥ 13.76B |
Gross Profit | ¥ 11.39B | ¥ 8.51B | ¥ 6.02B | ¥ 5.14B | ¥ 2.60B |
Operating Income | ¥ 7.70B | ¥ 5.55B | ¥ 4.23B | ¥ 3.22B | ¥ 1.12B |
EBITDA | ¥ 7.89B | ¥ 5.63B | ¥ 5.19B | ¥ 3.30B | ¥ 1.39B |
Net Income | ¥ 4.71B | ¥ 3.29B | ¥ 3.38B | ¥ 1.96B | ¥ 650.24M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 13.55B | ¥ 12.78B | ¥ 9.48B | ¥ 6.81B | ¥ 2.82B |
Total Assets | ¥ 71.25B | ¥ 61.21B | ¥ 50.67B | ¥ 36.33B | ¥ 23.63B |
Total Debt | ¥ 47.95B | ¥ 42.76B | ¥ 35.40B | ¥ 25.75B | ¥ 16.21B |
Net Debt | ¥ 34.41B | ¥ 29.98B | ¥ 25.92B | ¥ 18.93B | ¥ 13.39B |
Total Liabilities | ¥ 53.12B | ¥ 46.00B | ¥ 39.25B | ¥ 28.99B | ¥ 19.28B |
Stockholders' Equity | ¥ 18.13B | ¥ 15.21B | ¥ 11.42B | ¥ 7.34B | ¥ 4.35B |
Cash Flow | |||||
Free Cash Flow | ¥ -2.36B | ¥ -4.27B | ¥ -4.76B | ¥ -6.75B | ¥ 856.12M |
Operating Cash Flow | ¥ -1.76B | ¥ -3.20B | ¥ -3.06B | ¥ -5.36B | ¥ 1.73B |
Investing Cash Flow | ¥ -708.53M | ¥ -1.40B | ¥ -1.48B | ¥ -1.17B | ¥ -637.30M |
Financing Cash Flow | ¥ 3.20B | ¥ 7.77B | ¥ 6.93B | ¥ 10.50B | ¥ -1.29B |