| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 20.31M | ¥ 18.73M |
| Gross Profit | ¥ -4.86K | ¥ 0.00 | ¥ 0.00 | ¥ 5.82M | ¥ 241.00K |
| Operating Income | ¥ -3.21M | ¥ -7.20K | ¥ -12.88M | ¥ -25.25M | ¥ -11.08M |
| EBITDA | ¥ -3.20M | ¥ -7.20K | ¥ -12.32M | ¥ -22.72M | ¥ -9.73M |
| Net Income | ¥ -1.20M | ¥ -3.16K | ¥ -13.84M | ¥ -24.62M | ¥ -48.15M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 475.30K | ¥ 3.08M | ¥ 4.75M | ¥ 32.70M | ¥ 59.36M |
| Total Assets | ¥ 247.34M | ¥ 260.89M | ¥ 253.81M | ¥ 319.99M | ¥ 333.45M |
| Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 360.00K | ¥ 76.92M | ¥ 79.19M |
| Net Debt | ¥ -475.30K | ¥ -3.08M | ¥ -4.39M | ¥ 45.22M | ¥ 20.83M |
| Total Liabilities | ¥ 160.96M | ¥ 172.83M | ¥ 177.81M | ¥ 142.54M | ¥ 151.41M |
| Stockholders' Equity | ¥ 86.38M | ¥ 88.06M | ¥ 76.00M | ¥ 67.77M | ¥ 74.68M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -5.57M | ¥ -7.42M | ¥ 1.61M | ¥ -13.04M | ¥ -12.22M |
| Operating Cash Flow | ¥ -5.57M | ¥ -7.42M | ¥ 1.62M | ¥ -12.79M | ¥ -12.07M |
| Investing Cash Flow | ¥ 48.64K | ¥ 1.00K | ¥ -148.76K | ¥ 7.05M | ¥ 53.35M |
| Financing Cash Flow | ¥ -310.30K | ¥ 15.11M | ¥ -5.09M | ¥ -22.83M | ¥ -38.79M |