| Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|
| Income Statement | ||||
| Total Revenue | ¥ 220.03M | ¥ 128.31M | ¥ 145.40M | ¥ 82.44M |
| Gross Profit | ¥ 66.15M | ¥ 45.01M | ¥ 37.78M | ¥ 20.29M |
| Operating Income | ¥ -185.90M | ¥ -14.88M | ¥ 6.82M | ¥ -3.08M |
| EBITDA | ¥ -206.95M | ¥ -5.81M | ¥ 9.98M | ¥ -2.24M |
| Net Income | ¥ -221.02M | ¥ -15.80M | ¥ 241.00K | ¥ -3.30M |
| Balance Sheet | ||||
| Cash & Short-Term Investments | ¥ 148.64M | ¥ 59.95M | ¥ 65.48M | ¥ 21.34M |
| Total Assets | ¥ 729.00M | ¥ 314.32M | ¥ 97.17M | ¥ 72.09M |
| Total Debt | ¥ 39.43M | ¥ 16.54M | ¥ 19.70M | ¥ 18.15M |
| Net Debt | ¥ -109.21M | ¥ -43.41M | ¥ -45.77M | ¥ -3.18M |
| Total Liabilities | ¥ 245.74M | ¥ 85.47M | ¥ 86.13M | ¥ 61.28M |
| Stockholders' Equity | ¥ 483.26M | ¥ 228.85M | ¥ 11.05M | ¥ 10.81M |
| Cash Flow | ||||
| Free Cash Flow | ¥ -536.29M | ¥ -61.97M | ¥ 52.45M | ¥ -4.88M |
| Operating Cash Flow | ¥ -441.04M | ¥ -41.83M | ¥ 52.82M | ¥ -2.04M |
| Investing Cash Flow | ¥ -95.25M | ¥ -20.15M | ¥ -6.43M | ¥ -2.84M |
| Financing Cash Flow | ¥ 659.62M | ¥ 56.45M | ¥ -2.24M | ¥ -2.17M |