Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 113.44M | ¥ 23.12M | ¥ 304.96M | ¥ 455.27M | ¥ 391.00M |
Gross Profit | ¥ -67.68M | ¥ -189.22M | ¥ -49.79M | ¥ 125.88M | ¥ 141.13M |
Operating Income | ¥ -124.84M | ¥ -249.12M | ¥ -94.30M | ¥ 91.65M | ¥ 94.89M |
EBITDA | ¥ -120.62M | ¥ -245.88M | ¥ -91.69M | ¥ 92.66M | ¥ 95.94M |
Net Income | ¥ -155.46M | ¥ -295.66M | ¥ -75.12M | ¥ 70.08M | ¥ 77.03M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 4.50M | ¥ 10.00M | ¥ 38.19M | ¥ 185.69M | ¥ 89.70M |
Total Assets | ¥ 721.41M | ¥ 820.68M | ¥ 1.01B | ¥ 1.17B | ¥ 849.59M |
Total Debt | ¥ 165.12M | ¥ 217.21M | ¥ 133.92M | ¥ 83.33M | ¥ 57.43M |
Net Debt | ¥ 160.62M | ¥ 207.21M | ¥ 95.73M | ¥ -102.35M | ¥ -32.27M |
Total Liabilities | ¥ 688.53M | ¥ 633.80M | ¥ 537.03M | ¥ 616.32M | ¥ 516.33M |
Stockholders' Equity | ¥ 32.88M | ¥ 186.88M | ¥ 477.75M | ¥ 554.90M | ¥ 333.26M |
Cash Flow | |||||
Free Cash Flow | ¥ 63.85M | ¥ -77.37M | ¥ -137.41M | ¥ -115.15M | ¥ 107.93M |
Operating Cash Flow | ¥ 64.06M | ¥ -76.42M | ¥ -133.27M | ¥ -114.60M | ¥ 108.21M |
Investing Cash Flow | ¥ -180.00K | ¥ -243.00K | ¥ -3.21M | ¥ -3.45M | ¥ 23.78M |
Financing Cash Flow | ¥ -71.02M | ¥ 43.69M | ¥ 43.19M | ¥ 181.29M | ¥ -65.24M |