Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 2.19B | ¥ 1.83B | ¥ 1.20B | ¥ 1.09B | ¥ 1.03B |
Gross Profit | ¥ 342.63M | ¥ 401.13M | ¥ 202.11M | ¥ 170.29M | ¥ 175.54M |
Operating Income | ¥ -218.98M | ¥ -116.11M | ¥ -32.05M | ¥ -221.81M | ¥ -199.37M |
EBITDA | ¥ -116.68M | ¥ -141.07M | ¥ -152.29M | ¥ -160.46M | ¥ -115.15M |
Net Income | ¥ -393.18M | ¥ -347.17M | ¥ -420.74M | ¥ -798.91M | ¥ -397.57M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 467.99M | ¥ 413.46M | ¥ 455.23M | ¥ 611.64M | ¥ 899.80M |
Total Assets | ¥ 3.09B | ¥ 2.81B | ¥ 2.75B | ¥ 3.06B | ¥ 4.46B |
Total Debt | ¥ 3.14B | ¥ 2.67B | ¥ 2.29B | ¥ 2.39B | ¥ 2.33B |
Net Debt | ¥ 2.99B | ¥ 2.50B | ¥ 2.13B | ¥ 2.17B | ¥ 2.12B |
Total Liabilities | ¥ 4.99B | ¥ 4.23B | ¥ 3.78B | ¥ 3.84B | ¥ 3.93B |
Stockholders' Equity | ¥ -1.88B | ¥ -1.47B | ¥ -1.10B | ¥ -858.74M | ¥ 193.30M |
Cash Flow | |||||
Free Cash Flow | ¥ -282.47M | ¥ -170.19M | ¥ 5.94M | ¥ -73.70M | ¥ 209.20M |
Operating Cash Flow | ¥ -179.57M | ¥ -129.53M | ¥ 55.54M | ¥ -57.42M | ¥ 314.13M |
Investing Cash Flow | ¥ -37.52M | ¥ -46.14M | ¥ 99.22M | ¥ 140.95M | ¥ 69.85M |
Financing Cash Flow | ¥ 193.72M | ¥ 185.00M | ¥ -224.72M | ¥ -80.57M | ¥ -408.09M |