Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 293.31B | ¥ 282.69B | ¥ 249.52B | ¥ 198.07B | ¥ 170.97B |
Gross Profit | ¥ 34.26B | ¥ 34.49B | ¥ 28.25B | ¥ 18.47B | ¥ 17.09B |
Operating Income | ¥ 9.49B | ¥ 12.21B | ¥ 6.97B | ¥ 947.00M | ¥ 1.03B |
EBITDA | ¥ 33.10B | ¥ 33.13B | ¥ 25.28B | ¥ 13.80B | ¥ 15.87B |
Net Income | ¥ 6.93B | ¥ 10.12B | ¥ 4.78B | ¥ -4.36B | ¥ -823.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 29.92B | ¥ 28.29B | ¥ 27.99B | ¥ 29.28B | ¥ 27.32B |
Total Assets | ¥ 333.19B | ¥ 318.84B | ¥ 300.29B | ¥ 279.42B | ¥ 258.66B |
Total Debt | ¥ 61.96B | ¥ 70.19B | ¥ 74.36B | ¥ 73.77B | ¥ 72.47B |
Net Debt | ¥ 33.94B | ¥ 42.55B | ¥ 47.02B | ¥ 45.23B | ¥ 45.91B |
Total Liabilities | ¥ 156.21B | ¥ 158.12B | ¥ 156.56B | ¥ 147.71B | ¥ 132.73B |
Stockholders' Equity | ¥ 167.35B | ¥ 151.30B | ¥ 134.46B | ¥ 122.92B | ¥ 117.15B |
Cash Flow | |||||
Free Cash Flow | ¥ 15.09B | ¥ 9.68B | ¥ -92.00M | ¥ 3.05B | ¥ -8.50B |
Operating Cash Flow | ¥ 29.16B | ¥ 26.00B | ¥ 16.79B | ¥ 14.90B | ¥ 11.79B |
Investing Cash Flow | ¥ -13.72B | ¥ -17.43B | ¥ -15.86B | ¥ -12.16B | ¥ -17.57B |
Financing Cash Flow | ¥ -14.90B | ¥ -8.59B | ¥ -2.86B | ¥ -1.94B | ¥ 9.72B |