Source document
Loading document…
KPIs
| Revenue — GREEN | ¥256.5M |
|---|---|
| Gross margin — GREEN | 33.9% |
| Net income — GREEN | -¥34.5M |
| Net margin — GREEN | -13.5% |
| Operating margin — GREEN | -18.0% |
Red flags2 red
Liquidity2
RED
Negative operating cash flow
operating_cf_burnThe company is burning cash from operations — sustainability depends on financing.
Section
RED
Net margin -13.5%
net_margin_sharply_negativeNet income margin below -5% — profitability materially negative vs revenue.
Section
Income Statement
| Metric | Value | Flag |
|---|---|---|
| Gross Margin | 33.9% | GREEN |
| Operating Margin | -18.0% | GREEN |
| Net Margin | -13.5% | GREEN |
| Gross Profit | ¥87.1M | GREEN |
| Operating Income | -¥46.2M | GREEN |
| Net Income | -¥34.5M | GREEN |
| R&D Expense | ¥36.2M | GREEN |
| Income Tax Expense | ¥4.3M | GREEN |
| Pre-tax Income | -¥45.7M | GREEN |
| EPS Diluted | ¥-0.05 | GREEN |
| Cost Of Revenue | ¥169.5M | GREEN |
| Selling General & Admin Exp | ¥38.0M | GREEN |
| Net Interest Exp | ¥806,670.88 | GREEN |
| R&D % Revenue | 14.1% | GREEN |
| Revenue | ¥256.5M | GREEN |
Balance Sheet
| Metric | Value | Flag |
|---|---|---|
| Total Assets | ¥1.32B | GREEN |
| Current Assets | ¥954.4M | GREEN |
| Current Liabilities | ¥97.8M | GREEN |
| Total Liabilities | ¥98.6M | GREEN |
| Total Equity | ¥1.22B | GREEN |
| Noncontrolling Interest | ¥5.1M | GREEN |
| Retained Earnings | ¥338.9M | GREEN |
| Cash & Equivalents | ¥487.6M | GREEN |
| Short-term Debt | ¥319,108.68 | GREEN |
| Deferred Revenue (Current) | ¥34.6M | GREEN |
| Accumulated Deficit | ¥338.9M | GREEN |
| Non-Current Assets | ¥365.5M | GREEN |
| Short Term Investments | ¥117.3M | GREEN |
| Accounts Receivable | ¥220.4M | GREEN |
| Inventory | ¥70.5M | GREEN |
| Accounts Payable | ¥40.5M | GREEN |
Cash Flow
| Metric | Value | Flag |
|---|---|---|
| Operating Cash Flow | -¥3.8M | GREEN |
| Capital Expenditures | ¥7.2M | GREEN |
| Free Cash Flow | -¥11.0M | GREEN |
| Net Change in Cash | ¥110.6M | GREEN |