Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 21.95M | ¥ 25.42M | ¥ 68.97M | ¥ 175.36M | ¥ 268.61M |
Gross Profit | ¥ -2.15M | ¥ 4.16M | ¥ -4.50M | ¥ 30.57M | ¥ 104.90M |
Operating Income | ¥ -17.64M | ¥ -76.90M | ¥ -45.68M | ¥ 8.06M | ¥ 85.80M |
EBITDA | ¥ -17.55M | ¥ -74.16M | ¥ -41.33M | ¥ 11.84M | ¥ 91.18M |
Net Income | ¥ -17.81M | ¥ -84.65M | ¥ -39.76M | ¥ 4.87M | ¥ 62.73M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 4.07M | ¥ 13.67M | ¥ 12.02M | ¥ 12.32M | ¥ 17.29M |
Total Assets | ¥ 58.49M | ¥ 26.28M | ¥ 141.06M | ¥ 194.06M | ¥ 199.50M |
Total Debt | ¥ 4.50M | ¥ 5.97M | ¥ 28.39M | ¥ 10.67M | ¥ 670.00K |
Net Debt | ¥ 430.00K | ¥ -7.69M | ¥ 16.37M | ¥ -1.65M | ¥ -13.90M |
Total Liabilities | ¥ 23.62M | ¥ 40.58M | ¥ 68.61M | ¥ 81.80M | ¥ 92.07M |
Stockholders' Equity | ¥ 34.87M | ¥ -14.30M | ¥ 72.45M | ¥ 112.26M | ¥ 107.42M |
Cash Flow | |||||
Free Cash Flow | ¥ -51.07M | ¥ 20.75M | ¥ -16.52M | ¥ -2.30M | ¥ -55.60M |
Operating Cash Flow | ¥ -50.03M | ¥ 20.82M | ¥ -16.27M | ¥ -1.77M | ¥ -55.39M |
Investing Cash Flow | ¥ -24.91M | ¥ -74.00K | ¥ -248.00K | ¥ 2.20M | ¥ -2.93M |
Financing Cash Flow | ¥ 63.67M | ¥ -19.09M | ¥ 16.26M | ¥ -2.64M | ¥ 44.05M |