Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 1.88B | ¥ 1.79B | ¥ 1.67B | ¥ 1.58B | ¥ 1.60B |
Gross Profit | ¥ 772.42M | ¥ 783.88M | ¥ 744.24M | ¥ 684.72M | ¥ 637.85M |
Operating Income | ¥ 67.16M | ¥ 59.59M | ¥ 41.46M | ¥ -60.36M | ¥ -205.06M |
EBITDA | ¥ 94.68M | ¥ 87.78M | ¥ 107.36M | ¥ -208.07M | ¥ -16.89M |
Net Income | ¥ 73.42M | ¥ 44.96M | ¥ 49.24M | ¥ -280.54M | ¥ -103.76M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 824.30M | ¥ 878.86M | ¥ 822.28M | ¥ 853.15M | ¥ 1.01B |
Total Assets | ¥ 1.34B | ¥ 1.36B | ¥ 1.33B | ¥ 1.40B | ¥ 1.73B |
Total Debt | ¥ 595.48M | ¥ 650.49M | ¥ 705.50M | ¥ 755.00M | ¥ 800.00M |
Net Debt | ¥ -228.82M | ¥ -228.37M | ¥ -116.78M | ¥ -98.16M | ¥ -214.22M |
Total Liabilities | ¥ 871.69M | ¥ 957.67M | ¥ 978.71M | ¥ 1.05B | ¥ 1.10B |
Stockholders' Equity | ¥ 465.00M | ¥ 395.37M | ¥ 350.53M | ¥ 351.20M | ¥ 630.75M |
Cash Flow | |||||
Free Cash Flow | ¥ 11.12M | ¥ 105.01M | ¥ 11.60M | ¥ -120.78M | ¥ -249.96M |
Operating Cash Flow | ¥ 21.83M | ¥ 111.27M | ¥ 58.30M | ¥ -92.68M | ¥ -71.13M |
Investing Cash Flow | ¥ -19.87M | ¥ -1.41M | ¥ -40.07M | ¥ 225.08M | ¥ -12.40M |
Financing Cash Flow | ¥ -55.44M | ¥ -55.01M | ¥ -49.50M | ¥ -45.07M | ¥ 184.88M |