| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 153.72M | ¥ 51.63M | ¥ 64.54M | ¥ 161.05M | ¥ 215.52M |
| Gross Profit | ¥ 39.01M | ¥ 21.94M | ¥ 30.29M | ¥ 50.31M | ¥ 80.88M |
| Operating Income | ¥ 10.84M | ¥ -13.86M | ¥ -11.88M | ¥ 7.88M | ¥ 38.36M |
| EBITDA | ¥ 11.60M | ¥ -13.13M | ¥ -2.62M | ¥ -3.39M | ¥ 38.99M |
| Net Income | ¥ -14.21M | ¥ -5.78M | ¥ -2.90M | ¥ -302.00K | ¥ 16.40M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 267.00M | ¥ 318.15M | ¥ 306.20M | ¥ 365.49M | ¥ 375.30M |
| Total Assets | ¥ 444.56M | ¥ 512.56M | ¥ 491.53M | ¥ 533.12M | ¥ 582.75M |
| Total Debt | ¥ 11.08M | ¥ 7.34M | ¥ 10.82M | ¥ 9.77M | ¥ 6.50M |
| Net Debt | ¥ -255.91M | ¥ -310.81M | ¥ -295.38M | ¥ -313.06M | ¥ -305.55M |
| Total Liabilities | ¥ 69.66M | ¥ 105.77M | ¥ 61.48M | ¥ 95.09M | ¥ 172.33M |
| Stockholders' Equity | ¥ 399.88M | ¥ 430.51M | ¥ 449.21M | ¥ 452.79M | ¥ 418.98M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -36.91M | ¥ -6.54M | ¥ -30.06M | ¥ -19.57M | ¥ 55.71M |
| Operating Cash Flow | ¥ -33.73M | ¥ -6.39M | ¥ -29.56M | ¥ -19.48M | ¥ 57.72M |
| Investing Cash Flow | ¥ 122.32M | ¥ -37.00M | ¥ -69.47M | ¥ 2.04M | ¥ -29.80M |
| Financing Cash Flow | ¥ -679.93K | ¥ -2.57M | ¥ -2.96M | ¥ 2.79M | ¥ -1.34M |