Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 15.12M | ¥ 113.44M | ¥ 23.12M | ¥ 304.96M | ¥ 455.27M |
Gross Profit | ¥ 4.65M | ¥ -67.68M | ¥ -189.22M | ¥ -49.79M | ¥ 125.88M |
Operating Income | ¥ -32.88M | ¥ -124.84M | ¥ -249.12M | ¥ -94.30M | ¥ 91.65M |
EBITDA | ¥ -30.55M | ¥ -120.62M | ¥ -245.88M | ¥ -91.69M | ¥ 92.66M |
Net Income | ¥ -43.12M | ¥ -155.46M | ¥ -295.66M | ¥ -75.12M | ¥ 70.08M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 8.29M | ¥ 4.50M | ¥ 10.00M | ¥ 38.19M | ¥ 185.69M |
Total Assets | ¥ 685.67M | ¥ 721.41M | ¥ 820.68M | ¥ 1.01B | ¥ 1.17B |
Total Debt | ¥ 159.35M | ¥ 165.12M | ¥ 217.21M | ¥ 133.92M | ¥ 83.33M |
Net Debt | ¥ 151.07M | ¥ 160.62M | ¥ 207.21M | ¥ 95.73M | ¥ -102.35M |
Total Liabilities | ¥ 696.06M | ¥ 688.53M | ¥ 633.80M | ¥ 537.03M | ¥ 616.32M |
Stockholders' Equity | ¥ -10.40M | ¥ 32.88M | ¥ 186.88M | ¥ 477.75M | ¥ 554.90M |
Cash Flow | |||||
Free Cash Flow | ¥ 11.12M | ¥ 63.85M | ¥ -77.37M | ¥ -137.41M | ¥ -115.15M |
Operating Cash Flow | ¥ 11.12M | ¥ 64.06M | ¥ -76.42M | ¥ -133.27M | ¥ -114.60M |
Investing Cash Flow | ¥ 4.00K | ¥ -180.00K | ¥ -243.00K | ¥ -3.21M | ¥ -3.45M |
Financing Cash Flow | ¥ -9.93M | ¥ -71.02M | ¥ 43.69M | ¥ 43.19M | ¥ 181.29M |