Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 6.24M | ¥ 1.50M | ¥ 29.43M | ¥ 47.02M | ¥ 7.01M |
Gross Profit | ¥ -24.47M | ¥ -83.87M | ¥ 2.82M | ¥ 686.00K | ¥ 342.00K |
Operating Income | ¥ -53.29M | ¥ -109.49M | ¥ -11.15M | ¥ -17.22M | ¥ -11.09M |
EBITDA | ¥ -53.12M | ¥ -144.05M | ¥ -10.99M | ¥ -26.30M | ¥ -10.90M |
Net Income | ¥ -89.24M | ¥ -137.16M | ¥ -73.52M | ¥ -26.09M | ¥ -34.02M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 7.21M | ¥ 4.29M | ¥ 6.76M | ¥ 7.28M | ¥ 2.54M |
Total Assets | ¥ 544.80M | ¥ 632.69M | ¥ 748.98M | ¥ 883.28M | ¥ 898.13M |
Total Debt | ¥ 28.91M | ¥ 7.43M | ¥ 5.99M | ¥ 949.00K | ¥ 676.00K |
Net Debt | ¥ 24.46M | ¥ 3.69M | ¥ -568.00K | ¥ -6.13M | ¥ -1.67M |
Total Liabilities | ¥ 224.66M | ¥ 209.84M | ¥ 175.63M | ¥ 230.41M | ¥ 213.40M |
Stockholders' Equity | ¥ 344.67M | ¥ 432.70M | ¥ 573.73M | ¥ 650.95M | ¥ 678.04M |
Cash Flow | |||||
Free Cash Flow | ¥ -22.62M | ¥ 7.87M | ¥ -23.19M | ¥ -25.51M | ¥ -9.36M |
Operating Cash Flow | ¥ -11.37M | ¥ 7.87M | ¥ -23.18M | ¥ -24.82M | ¥ 27.64M |
Investing Cash Flow | ¥ -5.45M | ¥ 1.82M | ¥ 1.68M | ¥ 32.73M | ¥ -32.09M |
Financing Cash Flow | ¥ 17.56M | ¥ -12.48M | ¥ 20.99M | ¥ -2.16M | ¥ 851.00K |