Mar 24 | Mar 23 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 64.72M | ¥ 92.30M | ¥ 70.90M | ¥ 55.73M | ¥ 58.10M |
Gross Profit | ¥ 21.74M | ¥ 42.56M | ¥ 33.74M | ¥ 29.36M | ¥ 29.95M |
Operating Income | ¥ -8.61M | ¥ 119.00K | ¥ 11.74M | ¥ 7.86M | ¥ 8.99M |
EBITDA | ¥ -5.86M | ¥ 2.50M | ¥ 14.02M | ¥ 10.44M | ¥ 10.75M |
Net Income | ¥ -7.08M | ¥ -2.73M | ¥ 9.12M | ¥ 7.20M | ¥ 7.41M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 29.00M | ¥ 32.00M | ¥ 50.62M | ¥ 31.51M | ¥ 39.16M |
Total Assets | ¥ 151.85M | ¥ 160.31M | ¥ 163.13M | ¥ 129.32M | ¥ 109.98M |
Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 1.58M | ¥ 205.00K |
Net Debt | ¥ -27.45M | ¥ -29.66M | ¥ -50.62M | ¥ -29.94M | ¥ -38.95M |
Total Liabilities | ¥ 32.38M | ¥ 25.56M | ¥ 38.38M | ¥ 36.01M | ¥ 29.81M |
Stockholders' Equity | ¥ 119.47M | ¥ 124.89M | ¥ 124.75M | ¥ 93.32M | ¥ 80.17M |
Cash Flow | |||||
Free Cash Flow | ¥ -5.50M | ¥ -24.02M | ¥ -1.57M | ¥ -10.44M | ¥ 8.44M |
Operating Cash Flow | ¥ 3.16M | ¥ -21.84M | ¥ -35.00K | ¥ -8.83M | ¥ 13.82M |
Investing Cash Flow | ¥ -7.95M | ¥ -3.35M | ¥ -3.92M | ¥ -177.00K | ¥ -4.37M |
Financing Cash Flow | ¥ -796.00K | ¥ 563.00K | ¥ 23.43M | ¥ 891.00K | ¥ -323.00K |