Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 381.42M | ¥ 370.89M | ¥ 422.89M | ¥ 313.13M | ¥ 446.06M |
Gross Profit | ¥ 143.39M | ¥ 115.01M | ¥ 187.39M | ¥ 111.08M | ¥ 206.30M |
Operating Income | ¥ -20.14M | ¥ -59.43M | ¥ 9.34M | ¥ -62.53M | ¥ 12.78M |
EBITDA | ¥ 9.78M | ¥ -24.06M | ¥ 46.87M | ¥ -25.65M | ¥ 52.62M |
Net Income | ¥ -34.84M | ¥ -72.23M | ¥ 4.37M | ¥ -69.97M | ¥ 2.21M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 35.93M | ¥ 40.83M | ¥ 47.48M | ¥ 61.39M | ¥ 42.58M |
Total Assets | ¥ 677.47M | ¥ 716.68M | ¥ 705.11M | ¥ 637.55M | ¥ 743.79M |
Total Debt | ¥ 225.99M | ¥ 246.02M | ¥ 210.36M | ¥ 127.02M | ¥ 171.86M |
Net Debt | ¥ 190.06M | ¥ 205.19M | ¥ 162.88M | ¥ 90.93M | ¥ 129.28M |
Total Liabilities | ¥ 393.13M | ¥ 400.08M | ¥ 326.27M | ¥ 261.05M | ¥ 290.95M |
Stockholders' Equity | ¥ 220.15M | ¥ 237.38M | ¥ 299.60M | ¥ 311.41M | ¥ 394.95M |
Cash Flow | |||||
Free Cash Flow | ¥ 23.51M | ¥ 16.43M | ¥ -11.80M | ¥ 56.31M | ¥ 32.24M |
Operating Cash Flow | ¥ 25.28M | ¥ 22.54M | ¥ -5.24M | ¥ 60.76M | ¥ 47.78M |
Investing Cash Flow | ¥ 19.57M | ¥ -36.50M | ¥ -5.84M | ¥ -25.60M | ¥ -29.51M |
Financing Cash Flow | ¥ -53.25M | ¥ 3.66M | ¥ 26.10M | ¥ -45.54M | ¥ 6.39M |