Source document
Loading document…
KPIsSections3
| Revenue — GREEN | ¥5.65B |
|---|---|
| Gross margin — GREEN | 3.8% |
| Net income — GREEN | -¥541.6M |
| Net margin — GREEN | -9.6% |
| Operating margin — GREEN | -8.9% |
Red flags3 red1 orange
Liquidity4
RED
Negative operating cash flow
operating_cf_burnThe company is burning cash from operations — sustainability depends on financing.
RED
Net margin -9.6%
net_margin_sharply_negativeNet income margin below -5% — profitability materially negative vs revenue.
ORANGE
Current ratio 0.77
current_ratio_lowCurrent assets are below current liabilities — short-term liquidity pressure.
RED
Cash runway ~0.9 years
cash_runway_lowAt current burn rate, cash covers less than 2 years — may require near-term financing.
Income Statement
| Metric | Value | Flag |
|---|---|---|
| Revenue | ¥5.65B | GREEN |
| Gross Margin | 3.8% | GREEN |
| Operating Margin | -8.9% | GREEN |
| Net Margin | -9.6% | GREEN |
| Gross Profit | ¥216.0M | GREEN |
| Operating Income | -¥504.0M | GREEN |
| Net Income | -¥541.6M | GREEN |
| R&D Expense | ¥212.8M | GREEN |
| Income Tax Expense | ¥43.8M | GREEN |
| Pre-tax Income | -¥502.5M | GREEN |
| EPS Diluted | ¥-0.41 | GREEN |
| Cost Of Revenue | ¥5.44B | GREEN |
| Selling General & Admin Exp | ¥120.0M | GREEN |
| Net Interest Exp | ¥60.6M | GREEN |
| R&D % Revenue | 3.8% | GREEN |
Balance Sheet
| Metric | Value | Flag |
|---|---|---|
| Total Assets | ¥35.76B | GREEN |
| Current Assets | ¥22.16B | GREEN |
| Current Liabilities | ¥28.72B | GREEN |
| Total Liabilities | ¥32.14B | GREEN |
| Total Equity | ¥3.61B | GREEN |
| Noncontrolling Interest | ¥8.2M | GREEN |
| Retained Earnings | -¥3.06B | GREEN |
| Cash & Equivalents | ¥2.32B | GREEN |
| Long-term Debt | ¥955.2M | GREEN |
| Short-term Debt | ¥1.22B | GREEN |
| Deferred Revenue (Current) | ¥5.41B | GREEN |
| Accumulated Deficit | -¥3.06B | GREEN |
| Accounts Receivable | ¥6.10B | GREEN |
| Inventory | ¥5.83B | GREEN |
| Goodwill | ¥7.3M | GREEN |
| Accounts Payable | ¥14.87B | GREEN |
Cash Flow
| Metric | Value | Flag |
|---|---|---|
| Operating Cash Flow | -¥2.60B | GREEN |
| Capital Expenditures | ¥58.0M | GREEN |
| Free Cash Flow | -¥2.66B | GREEN |
| Net Change in Cash | -¥220.0M | GREEN |