Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 278.82M | ¥ 245.50M | ¥ 260.55M | ¥ 205.75M | ¥ 176.15M |
Gross Profit | ¥ 38.87M | ¥ 37.09M | ¥ 70.46M | ¥ 74.60M | ¥ 92.40M |
Operating Income | ¥ -94.65M | ¥ -81.85M | ¥ 8.04M | ¥ 18.16M | ¥ 41.07M |
EBITDA | ¥ -93.80M | ¥ -15.96M | ¥ 34.43M | ¥ 30.88M | ¥ 49.39M |
Net Income | ¥ -92.46M | ¥ -69.16M | ¥ 17.49M | ¥ 13.05M | ¥ 32.03M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 376.40M | ¥ 330.46M | ¥ 414.25M | ¥ 524.26M | ¥ 69.13M |
Total Assets | ¥ 882.82M | ¥ 947.68M | ¥ 991.20M | ¥ 873.34M | ¥ 258.48M |
Total Debt | ¥ 32.54M | ¥ 37.38M | ¥ 35.01M | ¥ 10.55M | ¥ 23.68M |
Net Debt | ¥ -315.70M | ¥ -293.08M | ¥ -379.24M | ¥ -513.71M | ¥ -45.45M |
Total Liabilities | ¥ 143.38M | ¥ 158.78M | ¥ 108.59M | ¥ 34.07M | ¥ 59.11M |
Stockholders' Equity | ¥ 739.27M | ¥ 786.97M | ¥ 880.15M | ¥ 837.76M | ¥ 197.87M |
Cash Flow | |||||
Free Cash Flow | ¥ -6.28M | ¥ -41.82M | ¥ -75.35M | ¥ -147.35M | ¥ 791.00K |
Operating Cash Flow | ¥ 24.01M | ¥ 18.69M | ¥ 14.00M | ¥ -104.22M | ¥ 11.26M |
Investing Cash Flow | ¥ -52.89M | ¥ -60.51M | ¥ -158.16M | ¥ -49.41M | ¥ -10.34M |
Financing Cash Flow | ¥ 39.52M | ¥ -46.49M | ¥ 6.23M | ¥ 619.90M | ¥ 11.47M |