Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 488.02M | ¥ 361.38M | ¥ 548.51M | ¥ 441.57M | ¥ 446.24M |
Gross Profit | ¥ 77.87M | ¥ 15.75M | ¥ 218.19M | ¥ 150.79M | ¥ 64.32M |
Operating Income | ¥ -161.03M | ¥ -134.87M | ¥ 61.80M | ¥ 7.42M | ¥ -106.63M |
EBITDA | ¥ -88.28M | ¥ -14.57M | ¥ 158.40M | ¥ 68.10M | ¥ -46.86M |
Net Income | ¥ -222.15M | ¥ -64.72M | ¥ 68.82M | ¥ -5.52M | ¥ -125.84M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 403.77M | ¥ 218.35M | ¥ 62.86M | ¥ 60.30M | ¥ 175.26M |
Total Assets | ¥ 2.01B | ¥ 1.82B | ¥ 1.59B | ¥ 1.36B | ¥ 1.32B |
Total Debt | ¥ 1.09B | ¥ 715.64M | ¥ 420.61M | ¥ 258.01M | ¥ 239.89M |
Net Debt | ¥ 1.05B | ¥ 653.17M | ¥ 357.75M | ¥ 197.72M | ¥ 64.64M |
Total Liabilities | ¥ 1.35B | ¥ 926.45M | ¥ 641.10M | ¥ 478.34M | ¥ 438.86M |
Stockholders' Equity | ¥ 667.96M | ¥ 886.60M | ¥ 939.23M | ¥ 870.68M | ¥ 867.89M |
Cash Flow | |||||
Free Cash Flow | ¥ -334.71M | ¥ -368.02M | ¥ -155.73M | ¥ -124.13M | ¥ -221.34M |
Operating Cash Flow | ¥ -4.51M | ¥ -9.37M | ¥ 12.47M | ¥ 15.26M | ¥ -41.83M |
Investing Cash Flow | ¥ -332.56M | ¥ -275.29M | ¥ -148.71M | ¥ -132.70M | ¥ -47.13M |
Financing Cash Flow | ¥ 307.18M | ¥ 286.72M | ¥ 133.87M | ¥ -6.67M | ¥ -226.38M |