Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 270.83M | ¥ 441.50M | ¥ 454.51M | ¥ 500.26M | ¥ 1.03B |
Gross Profit | ¥ 164.21M | ¥ 286.28M | ¥ 317.45M | ¥ 352.63M | ¥ 279.69M |
Operating Income | ¥ -105.02M | ¥ -92.67M | ¥ -71.98M | ¥ -40.50M | ¥ -162.53M |
EBITDA | ¥ -109.47M | ¥ -138.76M | ¥ -83.59M | ¥ 23.35M | ¥ -101.28M |
Net Income | ¥ -115.14M | ¥ -138.51M | ¥ -89.04M | ¥ 4.01M | ¥ -110.96M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 442.95M | ¥ 506.33M | ¥ 545.52M | ¥ 566.93M | ¥ 459.55M |
Total Assets | ¥ 760.11M | ¥ 953.17M | ¥ 993.96M | ¥ 1.03B | ¥ 916.94M |
Total Debt | ¥ 228.69M | ¥ 245.66M | ¥ 218.44M | ¥ 192.52M | ¥ 131.80M |
Net Debt | ¥ -214.27M | ¥ -260.67M | ¥ -327.08M | ¥ -374.41M | ¥ -327.75M |
Total Liabilities | ¥ 425.48M | ¥ 499.29M | ¥ 422.03M | ¥ 392.39M | ¥ 301.38M |
Stockholders' Equity | ¥ 334.63M | ¥ 453.88M | ¥ 571.92M | ¥ 642.09M | ¥ 615.56M |
Cash Flow | |||||
Free Cash Flow | ¥ -47.44M | ¥ -125.89M | ¥ -93.59M | ¥ -21.28M | ¥ -190.54M |
Operating Cash Flow | ¥ -47.44M | ¥ -121.94M | ¥ -91.68M | ¥ -21.03M | ¥ -188.08M |
Investing Cash Flow | ¥ 1.85M | ¥ 28.24M | ¥ 28.16M | ¥ 40.82M | ¥ 101.47M |
Financing Cash Flow | ¥ -16.98M | ¥ 27.23M | ¥ 25.92M | ¥ 60.09M | ¥ 9.23M |