| Jun 24 | Dec 20 | Dec 19 | Dec 18 | Dec 17 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 69.44M | ¥ 82.42M | ¥ 48.61M | ¥ 74.87M | ¥ 96.96M |
| Gross Profit | ¥ 15.07M | ¥ 5.89M | ¥ 10.71M | ¥ 26.05M | ¥ 34.00M |
| Operating Income | ¥ -12.41M | ¥ -21.74M | ¥ -17.44M | ¥ 6.19M | ¥ 15.11M |
| EBITDA | ¥ -6.60M | ¥ 2.06M | ¥ -11.94M | ¥ 10.69M | ¥ 18.87M |
| Net Income | ¥ -14.58M | ¥ -26.95M | ¥ -16.47M | ¥ 4.98M | ¥ 9.57M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 46.20M | ¥ 64.55M | ¥ 53.19M | ¥ 37.44M | ¥ 36.43M |
| Total Assets | ¥ 141.26M | ¥ 265.30M | ¥ 190.72M | ¥ 178.32M | ¥ 182.49M |
| Total Debt | ¥ 27.74M | ¥ 61.99M | ¥ 2.03M | ¥ 0.00 | ¥ 0.00 |
| Net Debt | ¥ -14.43M | ¥ -2.56M | ¥ -47.05M | ¥ -37.44M | ¥ -36.43M |
| Total Liabilities | ¥ 102.70M | ¥ 93.07M | ¥ 22.34M | ¥ 20.81M | ¥ 29.84M |
| Stockholders' Equity | ¥ 35.86M | ¥ 172.22M | ¥ 168.38M | ¥ 157.51M | ¥ 152.65M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -6.82M | ¥ -8.67M | ¥ -18.46M | ¥ 813.00K | ¥ -13.96M |
| Operating Cash Flow | ¥ -8.50M | ¥ -8.62M | ¥ -17.97M | ¥ 1.98M | ¥ -6.07M |
| Investing Cash Flow | ¥ -232.10K | ¥ 11.98M | ¥ 3.38M | ¥ -1.10M | ¥ -7.83M |
| Financing Cash Flow | ¥ 31.02M | ¥ 13.31M | ¥ 25.79M | ¥ 0.00 | ¥ 23.54M |