Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 96.36M | ¥ 77.74M | ¥ 63.88M | ¥ 24.67M | ¥ 20.25M |
Gross Profit | ¥ 3.01M | ¥ 1.45M | ¥ 8.57M | ¥ 3.53M | ¥ -2.11M |
Operating Income | ¥ -13.54M | ¥ -14.19M | ¥ -13.52M | ¥ -2.98M | ¥ -12.23M |
EBITDA | ¥ -13.10M | ¥ -12.80M | ¥ -5.99M | ¥ -1.07M | ¥ -8.81M |
Net Income | ¥ -18.85M | ¥ -19.60M | ¥ -8.93M | ¥ -2.69M | ¥ -11.80M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 20.30M | ¥ 13.13M | ¥ 31.32M | ¥ 26.11M | ¥ 26.04M |
Total Assets | ¥ 158.66M | ¥ 137.85M | ¥ 74.09M | ¥ 67.31M | ¥ 72.93M |
Total Debt | ¥ 50.92M | ¥ 59.98M | ¥ 12.75M | ¥ 822.00K | ¥ 523.00K |
Net Debt | ¥ 30.63M | ¥ 46.89M | ¥ -18.47M | ¥ -25.17M | ¥ -25.21M |
Total Liabilities | ¥ 111.69M | ¥ 104.69M | ¥ 23.54M | ¥ 9.65M | ¥ 11.59M |
Stockholders' Equity | ¥ 46.97M | ¥ 33.19M | ¥ 52.53M | ¥ 59.59M | ¥ 63.07M |
Cash Flow | |||||
Free Cash Flow | ¥ -9.14M | ¥ -64.87M | ¥ -3.71M | ¥ -4.48M | ¥ -16.38M |
Operating Cash Flow | ¥ -7.96M | ¥ -891.00K | ¥ -3.48M | ¥ -4.28M | ¥ -1.43M |
Investing Cash Flow | ¥ -292.00K | ¥ -63.91M | ¥ 3.25M | ¥ 5.85M | ¥ -14.16M |
Financing Cash Flow | ¥ 15.11M | ¥ 46.64M | ¥ 5.28M | ¥ -1.14M | ¥ 9.77M |