2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | ¥8.7B | ¥11B | ¥14B | ¥17B | ¥19B |
Cost of Revenue | ¥7.7B | ¥9.8B | ¥12B | ¥15B | ¥16B |
Gross Profit | ¥994M | ¥1.5B | ¥2.4B | ¥2.8B | ¥2.9B |
Gross Profit % | 11% | 13% | 17% | 16% | 16% |
R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 | ¥0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | ¥101M | ¥279M | ¥528M | ¥606M | ¥654M |
Dep. & Amort. | ¥80M | ¥37M | ¥44M | ¥83M | ¥103M |
Def. Tax | ¥0 | ¥6.8M | -¥11M | ¥8.7M | ¥23M |
Stock Comp. | ¥0 | ¥0 | ¥0 | ¥0 | ¥0 |
Chg. in WC | -¥267M | -¥656M | -¥4.6B | -¥1.6B | ¥760M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | ¥330M | ¥480M | ¥403M | ¥786M | ¥1.3B |
ST Investments | ¥0 | ¥0 | ¥0 | ¥0 | ¥0 |
Cash & ST Inv. | ¥330M | ¥480M | ¥403M | ¥786M | ¥1.3B |
Receivables | ¥219M | ¥433M | ¥261M | ¥443M | ¥259M |
Inventory | ¥3.9B | ¥4.5B | ¥8.8B | ¥10B | ¥9.3B |