| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 60.83M | ¥ 93.24M | ¥ 111.54M | ¥ 56.94M | ¥ 126.38M |
| Gross Profit | ¥ 9.18M | ¥ 19.34M | ¥ 22.68M | ¥ 24.89M | ¥ 25.32M |
| Operating Income | ¥ -21.24M | ¥ -11.22M | ¥ -6.26M | ¥ -18.09M | ¥ -24.78M |
| EBITDA | ¥ -22.75M | ¥ -5.62M | ¥ 19.25M | ¥ -16.19M | ¥ -22.16M |
| Net Income | ¥ -95.27M | ¥ -43.99M | ¥ -17.57M | ¥ 10.75M | ¥ -257.92M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 86.51M | ¥ 26.49M | ¥ 45.10M | ¥ 49.25M | ¥ 45.32M |
| Total Assets | ¥ 472.30M | ¥ 393.94M | ¥ 410.78M | ¥ 340.99M | ¥ 349.68M |
| Total Debt | ¥ 168.46M | ¥ 208.85M | ¥ 201.90M | ¥ 162.06M | ¥ 245.96M |
| Net Debt | ¥ 81.95M | ¥ 182.35M | ¥ 169.63M | ¥ 117.81M | ¥ 201.37M |
| Total Liabilities | ¥ 300.59M | ¥ 312.12M | ¥ 281.81M | ¥ 199.15M | ¥ 295.93M |
| Stockholders' Equity | ¥ 171.90M | ¥ 82.27M | ¥ 131.81M | ¥ 144.32M | ¥ 56.41M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 77.59M | ¥ 4.34M | ¥ -19.08M | ¥ 5.55M | ¥ 13.06M |
| Operating Cash Flow | ¥ 77.59M | ¥ 4.34M | ¥ -19.08M | ¥ 5.55M | ¥ 13.30M |
| Investing Cash Flow | ¥ 7.44M | ¥ 10.91M | ¥ 1.19M | ¥ -4.92M | ¥ 543.00K |
| Financing Cash Flow | ¥ -23.75M | ¥ -21.27M | ¥ 6.55M | ¥ -3.71M | ¥ -51.50M |