Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 203.48M | ¥ 279.19M | ¥ 344.61M | ¥ 275.97M | ¥ 297.06M |
Gross Profit | ¥ 22.52M | ¥ 65.10M | ¥ 95.61M | ¥ 84.90M | ¥ 84.86M |
Operating Income | ¥ -66.32M | ¥ -33.44M | ¥ -21.80M | ¥ -23.70M | ¥ -39.11M |
EBITDA | ¥ -53.45M | ¥ -11.90M | ¥ -2.20M | ¥ -2.40M | ¥ -21.80M |
Net Income | ¥ -79.47M | ¥ -40.01M | ¥ -25.18M | ¥ -25.43M | ¥ -36.44M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 37.29M | ¥ 68.97M | ¥ 125.50M | ¥ 104.43M | ¥ 122.47M |
Total Assets | ¥ 254.19M | ¥ 356.60M | ¥ 457.13M | ¥ 398.43M | ¥ 406.57M |
Total Debt | ¥ 111.44M | ¥ 123.28M | ¥ 114.31M | ¥ 87.25M | ¥ 95.25M |
Net Debt | ¥ 74.15M | ¥ 54.30M | ¥ 50.98M | ¥ -17.18M | ¥ -27.22M |
Total Liabilities | ¥ 177.41M | ¥ 200.52M | ¥ 251.25M | ¥ 182.31M | ¥ 165.17M |
Stockholders' Equity | ¥ 77.85M | ¥ 156.85M | ¥ 206.01M | ¥ 216.99M | ¥ 241.97M |
Cash Flow | |||||
Free Cash Flow | ¥ -23.85M | ¥ -74.46M | ¥ -6.00M | ¥ -13.09M | ¥ -47.37M |
Operating Cash Flow | ¥ -19.60M | ¥ -69.70M | ¥ 6.58M | ¥ 957.00K | ¥ -34.22M |
Investing Cash Flow | ¥ -2.36M | ¥ 60.61M | ¥ -69.13M | ¥ -16.34M | ¥ 52.11M |
Financing Cash Flow | ¥ -9.86M | ¥ 14.66M | ¥ 21.51M | ¥ -1.40M | ¥ 8.25M |