| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 260.81M | ¥ 268.06M | ¥ 221.62M | ¥ 206.82M | ¥ 202.21M |
| Gross Profit | ¥ 126.76M | ¥ 141.26M | ¥ 114.66M | ¥ 102.51M | ¥ 104.80M |
| Operating Income | ¥ -29.55M | ¥ -43.04M | ¥ -41.50M | ¥ -56.59M | ¥ -66.39M |
| EBITDA | ¥ -29.55M | ¥ -18.82M | ¥ -19.51M | ¥ -34.00M | ¥ -43.36M |
| Net Income | ¥ -46.74M | ¥ -36.10M | ¥ -33.66M | ¥ -47.89M | ¥ -33.65M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 85.29M | ¥ 36.52M | ¥ 60.17M | ¥ 54.98M | ¥ 71.34M |
| Total Assets | ¥ 408.56M | ¥ 456.93M | ¥ 448.94M | ¥ 474.46M | ¥ 507.18M |
| Total Debt | ¥ 45.98M | ¥ 35.21M | ¥ 22.61M | ¥ 36.45M | ¥ 40.72M |
| Net Debt | ¥ -39.31M | ¥ -1.32M | ¥ -37.56M | ¥ -18.53M | ¥ -30.62M |
| Total Liabilities | ¥ 376.55M | ¥ 377.28M | ¥ 335.97M | ¥ 330.95M | ¥ 316.28M |
| Stockholders' Equity | ¥ 32.07M | ¥ 79.71M | ¥ 113.04M | ¥ 143.10M | ¥ 187.77M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -17.12M | ¥ -23.37M | ¥ 6.51M | ¥ -16.23M | ¥ -36.29M |
| Operating Cash Flow | ¥ -15.84M | ¥ -3.35M | ¥ 8.75M | ¥ -14.61M | ¥ -31.83M |
| Investing Cash Flow | ¥ 48.71M | ¥ -20.26M | ¥ -3.97M | ¥ -2.49M | ¥ -10.03M |
| Financing Cash Flow | ¥ 16.34M | ¥ -93.70K | ¥ 403.44K | ¥ 188.21K | ¥ 827.52K |