Dec 21 | Dec 20 | Dec 19 | Dec 18 | |
---|---|---|---|---|
Income Statement | ||||
Total Revenue | ¥ 691.76M | ¥ 581.11M | ¥ 580.46M | ¥ 426.15M |
Gross Profit | ¥ 94.62M | ¥ 120.32M | ¥ 65.36M | ¥ 51.97M |
Operating Income | ¥ 17.13M | ¥ 47.66M | ¥ 12.95M | ¥ -48.89M |
EBITDA | ¥ 17.06M | ¥ 52.39M | ¥ 16.52M | ¥ -45.71M |
Net Income | ¥ -6.25M | ¥ 15.85M | ¥ 8.07M | ¥ -48.94M |
Balance Sheet | ||||
Cash & Short-Term Investments | ¥ 34.95M | ¥ 37.58M | ¥ 146.42M | ¥ 174.67M |
Total Assets | ¥ 830.99M | ¥ 774.59M | ¥ 782.29M | ¥ 476.97M |
Total Debt | ¥ 219.27M | ¥ 169.42M | ¥ 204.74M | ¥ 20.67M |
Net Debt | ¥ 184.32M | ¥ 131.85M | ¥ 58.32M | ¥ -154.00M |
Total Liabilities | ¥ 338.98M | ¥ 279.49M | ¥ 308.50M | ¥ 90.69M |
Stockholders' Equity | ¥ 430.10M | ¥ 435.03M | ¥ 418.00M | ¥ 335.25M |
Cash Flow | ||||
Free Cash Flow | ¥ -39.77M | ¥ -63.72M | ¥ -70.49M | ¥ -98.27M |
Operating Cash Flow | ¥ -25.39M | ¥ -44.59M | ¥ -64.18M | ¥ -97.18M |
Investing Cash Flow | ¥ -14.03M | ¥ -18.63M | ¥ -22.93M | ¥ 23.48M |
Financing Cash Flow | ¥ 39.85M | ¥ -42.16M | ¥ 55.56M | ¥ 224.25M |