| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 156.44M | ¥ 110.43M | ¥ 161.00M | ¥ 119.48M | ¥ 79.99M |
| Gross Profit | ¥ 46.08M | ¥ 51.23M | ¥ 92.22M | ¥ 68.82M | ¥ 28.23M |
| Operating Income | ¥ -17.10M | ¥ -18.77M | ¥ -35.89M | ¥ -20.34M | ¥ -24.47M |
| EBITDA | ¥ -7.34M | ¥ 4.97M | ¥ -26.11M | ¥ 35.98M | ¥ 81.71M |
| Net Income | ¥ -10.11M | ¥ -5.96M | ¥ -25.14M | ¥ 17.63M | ¥ 63.98M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 15.21M | ¥ 6.44M | ¥ 9.95M | ¥ 36.55M | ¥ 12.91M |
| Total Assets | ¥ 182.46M | ¥ 181.53M | ¥ 181.48M | ¥ 194.43M | ¥ 157.53M |
| Total Debt | ¥ 6.99M | ¥ 7.91M | ¥ 6.91M | ¥ 40.38M | ¥ 22.54M |
| Net Debt | ¥ -8.23M | ¥ 1.47M | ¥ 1.94M | ¥ 3.83M | ¥ 9.62M |
| Total Liabilities | ¥ 391.88M | ¥ 380.76M | ¥ 374.51M | ¥ 361.96M | ¥ 342.76M |
| Stockholders' Equity | ¥ -211.46M | ¥ -201.22M | ¥ -195.06M | ¥ -169.70M | ¥ -187.42M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -5.79M | ¥ -3.78M | ¥ 6.98M | ¥ 5.35M | ¥ -83.36M |
| Operating Cash Flow | ¥ -5.60M | ¥ -3.77M | ¥ 7.14M | ¥ 5.43M | ¥ -76.15M |
| Investing Cash Flow | ¥ 11.12M | ¥ -474.00K | ¥ 89.00K | ¥ 5.41M | ¥ -26.14M |
| Financing Cash Flow | ¥ 3.38M | ¥ 927.00K | ¥ -12.96M | ¥ -3.74M | ¥ -12.67M |