Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 268.06M | ¥ 221.62M | ¥ 206.82M | ¥ 202.21M | ¥ 162.17M |
Gross Profit | ¥ 141.26M | ¥ 114.66M | ¥ 102.51M | ¥ 104.80M | ¥ 63.65M |
Operating Income | ¥ -43.04M | ¥ -41.50M | ¥ -56.59M | ¥ -66.39M | ¥ -104.36M |
EBITDA | ¥ -18.82M | ¥ -19.51M | ¥ -34.00M | ¥ -43.36M | ¥ -74.44M |
Net Income | ¥ -36.10M | ¥ -33.66M | ¥ -48.59M | ¥ -36.41M | ¥ -100.58M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 36.52M | ¥ 60.17M | ¥ 54.98M | ¥ 71.34M | ¥ 112.72M |
Total Assets | ¥ 456.93M | ¥ 448.94M | ¥ 474.46M | ¥ 507.18M | ¥ 575.62M |
Total Debt | ¥ 35.21M | ¥ 22.61M | ¥ 36.45M | ¥ 40.72M | ¥ 47.78M |
Net Debt | ¥ -1.32M | ¥ -37.56M | ¥ -18.53M | ¥ -30.62M | ¥ -64.94M |
Total Liabilities | ¥ 377.28M | ¥ 335.97M | ¥ 330.95M | ¥ 316.28M | ¥ 327.87M |
Stockholders' Equity | ¥ 79.71M | ¥ 113.04M | ¥ 143.10M | ¥ 187.77M | ¥ 198.40M |
Cash Flow | |||||
Free Cash Flow | ¥ -23.37M | ¥ 6.51M | ¥ -16.23M | ¥ -36.29M | ¥ -32.78M |
Operating Cash Flow | ¥ -3.35M | ¥ 8.75M | ¥ -14.61M | ¥ -31.83M | ¥ -27.87M |
Investing Cash Flow | ¥ -20.26M | ¥ -3.97M | ¥ -2.49M | ¥ -10.03M | ¥ -19.09M |
Financing Cash Flow | ¥ -93.70K | ¥ 403.44K | ¥ 188.21K | ¥ 827.52K | ¥ 6.30M |