Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 6.21B | ¥ 5.68B | ¥ 4.63B | ¥ 1.59B | ¥ 1.53B |
Gross Profit | ¥ 1.51B | ¥ 1.60B | ¥ 1.70B | ¥ 1.21B | ¥ 1.11B |
Operating Income | ¥ -165.00M | ¥ -277.42M | ¥ -530.60M | ¥ 12.84M | ¥ 33.95M |
EBITDA | ¥ -503.01M | ¥ 24.70M | ¥ -475.77M | ¥ 154.82M | ¥ 123.00M |
Net Income | ¥ -742.00M | ¥ -117.98M | ¥ -676.10M | ¥ 59.76M | ¥ 25.93M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 1.33B | ¥ 1.40B | ¥ 1.75B | ¥ 1.88B | ¥ 2.21B |
Total Assets | ¥ 3.49B | ¥ 3.46B | ¥ 4.00B | ¥ 2.68B | ¥ 2.95B |
Total Debt | ¥ 1.86B | ¥ 1.60B | ¥ 1.20B | ¥ 331.17M | ¥ 627.79M |
Net Debt | ¥ 624.53M | ¥ 312.08M | ¥ -430.61M | ¥ -1.54B | ¥ -1.57B |
Total Liabilities | ¥ 2.19B | ¥ 1.95B | ¥ 1.73B | ¥ 504.00M | ¥ 779.51M |
Stockholders' Equity | ¥ 795.89M | ¥ 881.41M | ¥ 1.60B | ¥ 2.18B | ¥ 2.17B |
Cash Flow | |||||
Free Cash Flow | ¥ -902.29M | ¥ -408.44M | ¥ -947.56M | ¥ -25.19M | ¥ -2.18M |
Operating Cash Flow | ¥ -672.97M | ¥ -181.99M | ¥ -806.47M | ¥ 92.10M | ¥ 96.39M |
Investing Cash Flow | ¥ -193.35M | ¥ 51.63M | ¥ 249.88M | ¥ -65.49M | ¥ -61.72M |
Financing Cash Flow | ¥ 811.00M | ¥ -215.93M | ¥ 311.97M | ¥ -349.25M | ¥ 735.22M |