Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 866.67M | ¥ 764.38M | ¥ 684.26M | ¥ 648.07M | ¥ 508.84M |
Gross Profit | ¥ 234.62M | ¥ 218.94M | ¥ 244.19M | ¥ 224.28M | ¥ 166.54M |
Operating Income | ¥ -73.26M | ¥ -82.06M | ¥ -17.72M | ¥ 37.97M | ¥ -23.71M |
EBITDA | ¥ -35.72M | ¥ -46.04M | ¥ 658.00K | ¥ 81.80M | ¥ 108.73M |
Net Income | ¥ -93.46M | ¥ -104.75M | ¥ -75.33M | ¥ -65.20M | ¥ -29.40M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 52.50M | ¥ 44.32M | ¥ 71.88M | ¥ 80.57M | ¥ 258.84M |
Total Assets | ¥ 793.84M | ¥ 810.91M | ¥ 977.31M | ¥ 1.29B | ¥ 1.53B |
Total Debt | ¥ 456.40M | ¥ 451.27M | ¥ 512.44M | ¥ 565.59M | ¥ 690.74M |
Net Debt | ¥ 403.90M | ¥ 406.95M | ¥ 440.56M | ¥ 485.02M | ¥ 431.90M |
Total Liabilities | ¥ 579.32M | ¥ 588.35M | ¥ 650.00M | ¥ 887.41M | ¥ 1.06B |
Stockholders' Equity | ¥ 214.52M | ¥ 222.56M | ¥ 327.31M | ¥ 402.64M | ¥ 467.84M |
Cash Flow | |||||
Free Cash Flow | ¥ 0.00 | ¥ 55.42M | ¥ -4.98M | ¥ -156.86M | ¥ -21.57M |
Operating Cash Flow | ¥ 0.00 | ¥ 88.64M | ¥ 15.46M | ¥ -135.29M | ¥ -12.47M |
Investing Cash Flow | ¥ 0.00 | ¥ -32.89M | ¥ 55.94M | ¥ 113.42M | ¥ 300.93M |
Financing Cash Flow | ¥ 0.00 | ¥ -83.31M | ¥ -80.09M | ¥ -156.41M | ¥ -54.46M |