Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 256.61M | ¥ 244.69M | ¥ 757.90M | ¥ 544.39M | ¥ 518.16M |
Gross Profit | ¥ 1.05M | ¥ 371.00K | ¥ -15.58M | ¥ 6.06M | ¥ 36.46M |
Operating Income | ¥ -71.48M | ¥ -49.19M | ¥ -20.46M | ¥ -14.95M | ¥ 11.28M |
EBITDA | ¥ -62.41M | ¥ -37.84M | ¥ -9.93M | ¥ -10.40M | ¥ 20.12M |
Net Income | ¥ -58.84M | ¥ -60.04M | ¥ -25.63M | ¥ -26.52M | ¥ 2.79M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 13.46M | ¥ 1.47M | ¥ 703.00K | ¥ 7.87M | ¥ 12.07M |
Total Assets | ¥ 272.80M | ¥ 358.85M | ¥ 392.47M | ¥ 469.81M | ¥ 349.07M |
Total Debt | ¥ 85.94M | ¥ 88.61M | ¥ 117.08M | ¥ 170.72M | ¥ 101.69M |
Net Debt | ¥ 84.16M | ¥ 87.20M | ¥ 116.38M | ¥ 164.05M | ¥ 89.61M |
Total Liabilities | ¥ 260.33M | ¥ 288.31M | ¥ 256.96M | ¥ 308.72M | ¥ 172.93M |
Stockholders' Equity | ¥ -129.00K | ¥ 48.60M | ¥ 111.81M | ¥ 133.29M | ¥ 150.99M |
Cash Flow | |||||
Free Cash Flow | ¥ 0.00 | ¥ -20.83M | ¥ 44.86M | ¥ -39.73M | ¥ -20.33M |
Operating Cash Flow | ¥ 0.00 | ¥ 20.75M | ¥ 55.94M | ¥ -28.22M | ¥ -9.41M |
Investing Cash Flow | ¥ 0.00 | ¥ -10.84M | ¥ -5.71M | ¥ -18.90M | ¥ -10.74M |
Financing Cash Flow | ¥ 0.00 | ¥ -9.09M | ¥ -56.33M | ¥ 41.70M | ¥ 30.06M |