Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 32.30M | ¥ 39.88M | ¥ 47.73M | ¥ 67.15M | ¥ 67.96M |
Gross Profit | ¥ 3.93M | ¥ 8.56M | ¥ 11.30M | ¥ 22.66M | ¥ 29.79M |
Operating Income | ¥ -11.62M | ¥ -6.83M | ¥ -7.26M | ¥ 2.87M | ¥ 8.85M |
EBITDA | ¥ -1.90M | ¥ 6.95M | ¥ 6.99M | ¥ 13.22M | ¥ 17.29M |
Net Income | ¥ -8.36M | ¥ -8.44M | ¥ -8.67M | ¥ -3.45M | ¥ 6.83M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 120.91M | ¥ 152.36M | ¥ 182.33M | ¥ 175.24M | ¥ 167.59M |
Total Assets | ¥ 266.33M | ¥ 288.35M | ¥ 305.23M | ¥ 309.81M | ¥ 315.51M |
Total Debt | ¥ 48.66M | ¥ 57.70M | ¥ 58.98M | ¥ 44.01M | ¥ 40.27M |
Net Debt | ¥ -72.25M | ¥ -94.65M | ¥ -123.35M | ¥ -131.23M | ¥ -127.32M |
Total Liabilities | ¥ 79.51M | ¥ 98.78M | ¥ 107.22M | ¥ 103.14M | ¥ 105.39M |
Stockholders' Equity | ¥ 186.82M | ¥ 189.57M | ¥ 198.01M | ¥ 206.68M | ¥ 210.13M |
Cash Flow | |||||
Free Cash Flow | ¥ -24.73M | ¥ -24.61M | ¥ -1.22M | ¥ 4.68M | ¥ -2.58M |
Operating Cash Flow | ¥ -2.27M | ¥ -3.11M | ¥ -164.00K | ¥ 8.99M | ¥ 18.07M |
Investing Cash Flow | ¥ -20.77M | ¥ -20.37M | ¥ -339.00K | ¥ -1.19M | ¥ -22.21M |
Financing Cash Flow | ¥ -8.40M | ¥ -6.48M | ¥ 7.59M | ¥ -151.00K | ¥ -19.09M |