Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 450.54M | ¥ 325.60M | ¥ 691.52M | ¥ 644.39M | ¥ 1.23B |
Gross Profit | ¥ 298.99M | ¥ 219.75M | ¥ 468.81M | ¥ 436.73M | ¥ 857.04M |
Operating Income | ¥ -35.19M | ¥ -128.85M | ¥ -28.68M | ¥ -223.13M | ¥ -72.70M |
EBITDA | ¥ 51.03M | ¥ -99.24M | ¥ 56.49M | ¥ -80.90M | ¥ 152.16M |
Net Income | ¥ -45.42M | ¥ -69.23M | ¥ -82.37M | ¥ -318.75M | ¥ -164.47M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 28.82M | ¥ 56.12M | ¥ 99.42M | ¥ 123.84M | ¥ 233.25M |
Total Assets | ¥ 256.01M | ¥ 378.34M | ¥ 530.76M | ¥ 595.98M | ¥ 1.03B |
Total Debt | ¥ 177.01M | ¥ 237.65M | ¥ 310.64M | ¥ 255.54M | ¥ 354.82M |
Net Debt | ¥ 156.35M | ¥ 185.40M | ¥ 232.19M | ¥ 142.16M | ¥ 194.81M |
Total Liabilities | ¥ 329.76M | ¥ 408.48M | ¥ 495.07M | ¥ 476.59M | ¥ 584.09M |
Stockholders' Equity | ¥ -75.34M | ¥ -29.72M | ¥ 36.85M | ¥ 114.93M | ¥ 443.73M |
Cash Flow | |||||
Free Cash Flow | ¥ 43.66M | ¥ 62.28M | ¥ 80.90M | ¥ 35.01M | ¥ 117.32M |
Operating Cash Flow | ¥ 48.23M | ¥ 72.76M | ¥ 92.48M | ¥ 46.53M | ¥ 133.09M |
Investing Cash Flow | ¥ 11.81M | ¥ -9.95M | ¥ 3.01M | ¥ -6.95M | ¥ 43.81M |
Financing Cash Flow | ¥ -86.89M | ¥ -91.59M | ¥ -132.16M | ¥ -82.36M | ¥ -426.54M |