Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 9.55B | ¥ 7.23B | ¥ 4.72B | ¥ 3.73B | ¥ 3.08B |
Gross Profit | ¥ 7.18B | ¥ 5.87B | ¥ 3.97B | ¥ 3.17B | ¥ 2.61B |
Operating Income | ¥ 1.74B | ¥ 1.27B | ¥ 362.00M | ¥ 308.62M | ¥ 1.11B |
EBITDA | ¥ 2.20B | ¥ 933.00M | ¥ 670.00M | ¥ 567.00M | ¥ 1.17B |
Net Income | ¥ -510.00M | ¥ 129.00M | ¥ 4.00M | ¥ 150.00M | ¥ 752.85M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 10.98B | ¥ 5.10B | ¥ 9.98B | ¥ 11.03B | ¥ 3.27B |
Total Assets | ¥ 41.19B | ¥ 22.16B | ¥ 19.77B | ¥ 18.95B | ¥ 6.20B |
Total Debt | ¥ 19.16B | ¥ 8.16B | ¥ 8.28B | ¥ 8.37B | ¥ 0.00 |
Net Debt | ¥ 8.18B | ¥ 3.06B | ¥ -1.70B | ¥ -2.66B | ¥ -3.27B |
Total Liabilities | ¥ 32.91B | ¥ 13.86B | ¥ 11.68B | ¥ 11.16B | ¥ 1.85B |
Stockholders' Equity | ¥ 8.26B | ¥ 8.30B | ¥ 8.09B | ¥ 7.78B | ¥ 4.35B |
Cash Flow | |||||
Free Cash Flow | ¥ -3.60B | ¥ -3.91B | ¥ 264.00M | ¥ -46.38M | ¥ 705.67M |
Operating Cash Flow | ¥ -3.59B | ¥ -3.73B | ¥ 424.00M | ¥ 313.86M | ¥ 921.47M |
Investing Cash Flow | ¥ -1.53B | ¥ -1.05B | ¥ -1.37B | ¥ -3.52B | ¥ -887.73M |
Financing Cash Flow | ¥ 11.00B | ¥ -102.00M | ¥ -64.00M | ¥ 10.97B | ¥ 63.21M |