Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 325.23M | ¥ 375.16M | ¥ 385.47M | ¥ 387.39M | ¥ 286.34M |
Gross Profit | ¥ 28.63M | ¥ 45.75M | ¥ 79.84M | ¥ 34.93M | ¥ -43.55M |
Operating Income | ¥ -28.17M | ¥ -114.34M | ¥ -265.21M | ¥ -81.15M | ¥ -231.00M |
EBITDA | ¥ 61.14M | ¥ -77.26M | ¥ -171.78M | ¥ 12.64M | ¥ -122.32M |
Net Income | ¥ -322.05M | ¥ -230.66M | ¥ -315.13M | ¥ 41.26M | ¥ -537.36M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 56.41M | ¥ 45.85M | ¥ 35.07M | ¥ 32.08M | ¥ 29.31M |
Total Assets | ¥ 1.30B | ¥ 1.63B | ¥ 1.89B | ¥ 2.27B | ¥ 2.41B |
Total Debt | ¥ 401.97M | ¥ 369.77M | ¥ 422.73M | ¥ 536.48M | ¥ 772.79M |
Net Debt | ¥ 353.10M | ¥ 337.26M | ¥ 387.66M | ¥ 504.40M | ¥ 743.49M |
Total Liabilities | ¥ 995.73M | ¥ 1.02B | ¥ 1.05B | ¥ 1.11B | ¥ 1.37B |
Stockholders' Equity | ¥ 126.96M | ¥ 449.01M | ¥ 679.67M | ¥ 1.02B | ¥ 908.13M |
Cash Flow | |||||
Free Cash Flow | ¥ 96.33M | ¥ 88.00M | ¥ 101.43M | ¥ 67.89M | ¥ 15.69M |
Operating Cash Flow | ¥ 97.46M | ¥ 88.73M | ¥ 104.28M | ¥ 116.23M | ¥ 36.43M |
Investing Cash Flow | ¥ -968.00K | ¥ -43.00K | ¥ -2.61M | ¥ -27.43M | ¥ -9.79M |
Financing Cash Flow | ¥ -80.13M | ¥ -91.25M | ¥ -98.68M | ¥ -86.04M | ¥ -9.94M |