Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 3.31B | ¥ 2.78B | ¥ 2.32B | ¥ 1.88B | ¥ 1.52B |
Gross Profit | ¥ 3.11B | ¥ 2.57B | ¥ 2.10B | ¥ 1.64B | ¥ 1.22B |
Operating Income | ¥ 52.84M | ¥ -380.22M | ¥ -732.06M | ¥ -456.54M | ¥ -293.87M |
EBITDA | ¥ 86.15M | ¥ -398.79M | ¥ -733.26M | ¥ -418.75M | ¥ -335.02M |
Net Income | ¥ 98.94M | ¥ -414.84M | ¥ -756.49M | ¥ -436.17M | ¥ -352.31M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 2.15B | ¥ 1.99B | ¥ 2.19B | ¥ 872.08M | ¥ 1.52B |
Total Assets | ¥ 3.77B | ¥ 3.31B | ¥ 3.30B | ¥ 1.75B | ¥ 2.24B |
Total Debt | ¥ 80.00M | ¥ 160.00M | ¥ 160.00M | ¥ 160.00M | ¥ 160.00M |
Net Debt | ¥ -2.07B | ¥ -1.83B | ¥ -2.03B | ¥ -712.08M | ¥ -1.36B |
Total Liabilities | ¥ 2.05B | ¥ 1.75B | ¥ 1.49B | ¥ 1.18B | ¥ 1.23B |
Stockholders' Equity | ¥ 1.72B | ¥ 1.56B | ¥ 1.82B | ¥ 574.11M | ¥ 1.01B |
Cash Flow | |||||
Free Cash Flow | ¥ 224.37M | ¥ -358.94M | ¥ -683.10M | ¥ -652.22M | ¥ -217.07M |
Operating Cash Flow | ¥ 225.76M | ¥ -346.58M | ¥ -660.12M | ¥ -646.87M | ¥ -155.22M |
Investing Cash Flow | ¥ -9.77M | ¥ -12.78M | ¥ -23.45M | ¥ -5.35M | ¥ -133.88M |
Financing Cash Flow | ¥ -38.14M | ¥ 158.93M | ¥ 2.00B | ¥ 0.00 | ¥ 160.33M |