Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 70.38M | ¥ 84.95M | ¥ 94.41M | ¥ 85.53M | ¥ 129.68M |
Gross Profit | ¥ 14.57M | ¥ 12.70M | ¥ 916.00K | ¥ 6.76M | ¥ 55.05M |
Operating Income | ¥ -14.32M | ¥ -14.19M | ¥ -14.70M | ¥ -19.19M | ¥ 30.60M |
EBITDA | ¥ -5.41M | ¥ -15.62M | ¥ -10.98M | ¥ -24.57M | ¥ 36.75M |
Net Income | ¥ -8.26M | ¥ -21.46M | ¥ -13.77M | ¥ -31.20M | ¥ 25.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 35.29M | ¥ 55.08M | ¥ 45.14M | ¥ 58.53M | ¥ 76.35M |
Total Assets | ¥ 70.36M | ¥ 95.81M | ¥ 100.08M | ¥ 151.20M | ¥ 192.47M |
Total Debt | ¥ 27.02M | ¥ 42.83M | ¥ 30.52M | ¥ 64.24M | ¥ 68.93M |
Net Debt | ¥ -8.09M | ¥ -12.06M | ¥ -14.45M | ¥ 5.88M | ¥ -7.24M |
Total Liabilities | ¥ 39.17M | ¥ 56.36M | ¥ 48.10M | ¥ 85.45M | ¥ 95.52M |
Stockholders' Equity | ¥ 31.19M | ¥ 39.45M | ¥ 51.98M | ¥ 65.75M | ¥ 96.95M |
Cash Flow | |||||
Free Cash Flow | ¥ -3.15M | ¥ 2.98M | ¥ -20.41M | ¥ -13.05M | ¥ 21.49M |
Operating Cash Flow | ¥ -2.50M | ¥ 3.01M | ¥ -20.32M | ¥ -12.30M | ¥ 31.68M |
Investing Cash Flow | ¥ -395.00K | ¥ 149.00K | ¥ 42.06M | ¥ -687.00K | ¥ -10.15M |
Financing Cash Flow | ¥ -16.89M | ¥ 6.76M | ¥ -35.12M | ¥ -4.82M | ¥ 8.99M |