Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 104.02M | ¥ 120.20M | ¥ 103.77M | ¥ 99.12M | ¥ 81.00M |
Gross Profit | ¥ 45.58M | ¥ 55.15M | ¥ 48.05M | ¥ 54.81M | ¥ 43.59M |
Operating Income | ¥ -61.88M | ¥ -56.83M | ¥ -14.99M | ¥ 3.15M | ¥ 383.00K |
EBITDA | ¥ -65.59M | ¥ -38.40M | ¥ -8.12M | ¥ 9.13M | ¥ 5.97M |
Net Income | ¥ -75.07M | ¥ -47.16M | ¥ -14.13M | ¥ 3.64M | ¥ 1.10M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 77.32M | ¥ 122.62M | ¥ 171.37M | ¥ 64.06M | ¥ 85.91M |
Total Assets | ¥ 208.81M | ¥ 289.86M | ¥ 329.37M | ¥ 220.30M | ¥ 221.60M |
Total Debt | ¥ 14.33M | ¥ 14.03M | ¥ 12.66M | ¥ 11.79M | ¥ 12.41M |
Net Debt | ¥ -62.99M | ¥ -108.59M | ¥ -158.71M | ¥ -52.27M | ¥ -73.50M |
Total Liabilities | ¥ 44.26M | ¥ 47.80M | ¥ 40.00M | ¥ 36.65M | ¥ 40.93M |
Stockholders' Equity | ¥ 164.55M | ¥ 242.62M | ¥ 289.77M | ¥ 181.86M | ¥ 179.63M |
Cash Flow | |||||
Free Cash Flow | ¥ -42.45M | ¥ -45.61M | ¥ -17.41M | ¥ -17.53M | ¥ 2.90M |
Operating Cash Flow | ¥ -38.28M | ¥ -26.77M | ¥ -16.74M | ¥ -11.73M | ¥ 9.26M |
Investing Cash Flow | ¥ -3.51M | ¥ -18.42M | ¥ -86.00K | ¥ -4.83M | ¥ -5.29M |
Financing Cash Flow | ¥ -4.19M | ¥ -4.55M | ¥ 117.06M | ¥ -5.14M | ¥ 2.00M |