Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 734.02M | ¥ 952.00M | ¥ 1.08B | ¥ 951.14M | ¥ 831.35M |
Gross Profit | ¥ 445.02M | ¥ 581.68M | ¥ 729.95M | ¥ 690.91M | ¥ 587.78M |
Operating Income | ¥ -244.51M | ¥ -108.00M | ¥ 176.66M | ¥ 178.93M | ¥ 138.12M |
EBITDA | ¥ -211.00M | ¥ -10.00M | ¥ 244.87M | ¥ 191.91M | ¥ 131.56M |
Net Income | ¥ -255.03M | ¥ -320.00M | ¥ 100.35M | ¥ 120.31M | ¥ 130.03M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 734.00M | ¥ 941.00M | ¥ 962.07M | ¥ 800.65M | ¥ 1.29B |
Total Assets | ¥ 1.03B | ¥ 1.29B | ¥ 1.53B | ¥ 1.42B | ¥ 1.82B |
Total Debt | ¥ 82.14M | ¥ 96.00M | ¥ 1.80M | ¥ 6.08M | ¥ 510.19M |
Net Debt | ¥ -652.49M | ¥ -845.00M | ¥ -960.27M | ¥ -794.57M | ¥ -782.99M |
Total Liabilities | ¥ 193.10M | ¥ 214.00M | ¥ 161.13M | ¥ 143.98M | ¥ 674.49M |
Stockholders' Equity | ¥ 832.17M | ¥ 1.07B | ¥ 1.37B | ¥ 1.27B | ¥ 1.15B |
Cash Flow | |||||
Free Cash Flow | ¥ -200.00M | ¥ -56.00M | ¥ 212.50M | ¥ 21.94M | ¥ -3.94M |
Operating Cash Flow | ¥ -198.00M | ¥ -49.00M | ¥ 250.38M | ¥ 149.66M | ¥ 166.75M |
Investing Cash Flow | ¥ -2.06M | ¥ -69.68M | ¥ -86.61M | ¥ -134.25M | ¥ -197.67M |
Financing Cash Flow | ¥ -5.68M | ¥ 98.01M | ¥ -2.34M | ¥ -507.94M | ¥ 734.08M |