Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 244.69M | ¥ 757.90M | ¥ 544.39M | ¥ 518.16M | ¥ 685.53M |
Gross Profit | ¥ 371.00K | ¥ -15.58M | ¥ 6.06M | ¥ 36.46M | ¥ 53.87M |
Operating Income | ¥ -49.19M | ¥ -20.46M | ¥ -14.95M | ¥ 11.28M | ¥ 39.69M |
EBITDA | ¥ -37.84M | ¥ -9.93M | ¥ -10.40M | ¥ 20.12M | ¥ 48.20M |
Net Income | ¥ -60.04M | ¥ -25.63M | ¥ -26.52M | ¥ 2.79M | ¥ 26.61M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 1.47M | ¥ 703.00K | ¥ 7.87M | ¥ 12.07M | ¥ 2.73M |
Total Assets | ¥ 358.85M | ¥ 392.47M | ¥ 469.81M | ¥ 349.07M | ¥ 334.29M |
Total Debt | ¥ 88.61M | ¥ 117.08M | ¥ 170.72M | ¥ 101.69M | ¥ 99.70M |
Net Debt | ¥ 87.20M | ¥ 116.38M | ¥ 164.05M | ¥ 89.61M | ¥ 96.98M |
Total Liabilities | ¥ 288.31M | ¥ 256.96M | ¥ 308.72M | ¥ 172.93M | ¥ 194.89M |
Stockholders' Equity | ¥ 48.60M | ¥ 111.81M | ¥ 133.29M | ¥ 150.99M | ¥ 111.76M |
Cash Flow | |||||
Free Cash Flow | ¥ -20.83M | ¥ 44.86M | ¥ -39.73M | ¥ -20.33M | ¥ 8.93M |
Operating Cash Flow | ¥ 20.75M | ¥ 55.94M | ¥ -28.22M | ¥ -9.41M | ¥ 19.28M |
Investing Cash Flow | ¥ -10.84M | ¥ -5.71M | ¥ -18.90M | ¥ -10.74M | ¥ -10.25M |
Financing Cash Flow | ¥ -9.09M | ¥ -56.33M | ¥ 41.70M | ¥ 30.06M | ¥ -7.92M |