Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 25.42M | ¥ 68.97M | ¥ 175.36M | ¥ 268.61M | ¥ 150.10M |
Gross Profit | ¥ 4.16M | ¥ -4.50M | ¥ 30.57M | ¥ 104.90M | ¥ -21.58M |
Operating Income | ¥ -76.90M | ¥ -45.68M | ¥ 8.06M | ¥ 85.80M | ¥ -50.94M |
EBITDA | ¥ -74.16M | ¥ -41.33M | ¥ 11.84M | ¥ 91.18M | ¥ -41.65M |
Net Income | ¥ -84.65M | ¥ -39.76M | ¥ 4.87M | ¥ 62.73M | ¥ -42.29M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 13.67M | ¥ 12.02M | ¥ 12.32M | ¥ 17.29M | ¥ 28.85M |
Total Assets | ¥ 26.28M | ¥ 141.06M | ¥ 194.06M | ¥ 199.50M | ¥ 134.37M |
Total Debt | ¥ 5.97M | ¥ 28.39M | ¥ 10.67M | ¥ 670.00K | ¥ 4.90M |
Net Debt | ¥ -7.69M | ¥ 16.37M | ¥ -1.65M | ¥ -13.90M | ¥ -23.95M |
Total Liabilities | ¥ 40.58M | ¥ 68.61M | ¥ 81.80M | ¥ 92.07M | ¥ 134.65M |
Stockholders' Equity | ¥ -14.30M | ¥ 72.45M | ¥ 112.26M | ¥ 107.42M | ¥ -281.00K |
Cash Flow | |||||
Free Cash Flow | ¥ 20.75M | ¥ -16.52M | ¥ -2.30M | ¥ -55.60M | ¥ 32.46M |
Operating Cash Flow | ¥ 20.82M | ¥ -16.27M | ¥ -1.77M | ¥ -55.39M | ¥ 33.46M |
Investing Cash Flow | ¥ -74.00K | ¥ -248.00K | ¥ 2.20M | ¥ -2.93M | ¥ 805.00K |
Financing Cash Flow | ¥ -19.09M | ¥ 16.26M | ¥ -2.64M | ¥ 44.05M | ¥ -41.38M |