Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 111.54M | ¥ 56.94M | ¥ 126.38M | ¥ 285.21M | ¥ 286.86M |
Gross Profit | ¥ 22.68M | ¥ 24.89M | ¥ 25.32M | ¥ 66.46M | ¥ 73.51M |
Operating Income | ¥ -6.26M | ¥ -20.40M | ¥ -24.78M | ¥ -27.32M | ¥ -49.15M |
EBITDA | ¥ 19.25M | ¥ -18.66M | ¥ -22.16M | ¥ -24.38M | ¥ -45.87M |
Net Income | ¥ -17.57M | ¥ 10.75M | ¥ -257.92M | ¥ -100.28M | ¥ -131.65M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 45.10M | ¥ 50.00M | ¥ 45.32M | ¥ 93.81M | ¥ 160.71M |
Total Assets | ¥ 410.78M | ¥ 340.99M | ¥ 349.68M | ¥ 736.94M | ¥ 917.73M |
Total Debt | ¥ 201.90M | ¥ 162.06M | ¥ 245.96M | ¥ 341.38M | ¥ 365.87M |
Net Debt | ¥ 169.63M | ¥ 117.81M | ¥ 201.37M | ¥ 254.21M | ¥ 207.61M |
Total Liabilities | ¥ 281.81M | ¥ 199.15M | ¥ 295.93M | ¥ 424.96M | ¥ 517.55M |
Stockholders' Equity | ¥ 131.81M | ¥ 144.32M | ¥ 56.41M | ¥ 316.66M | ¥ 403.77M |
Cash Flow | |||||
Free Cash Flow | ¥ -19.08M | ¥ 5.55M | ¥ 13.06M | ¥ -52.94M | ¥ 34.91M |
Operating Cash Flow | ¥ -19.08M | ¥ 5.55M | ¥ 13.30M | ¥ -50.64M | ¥ 36.78M |
Investing Cash Flow | ¥ 1.19M | ¥ -4.92M | ¥ 543.00K | ¥ -4.84M | ¥ 36.47M |
Financing Cash Flow | ¥ 6.55M | ¥ -3.71M | ¥ -51.50M | ¥ -6.36M | ¥ -64.03M |