| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 276.52M | ¥ 353.26M | ¥ 294.47M | ¥ 353.95M | ¥ 306.05M |
| Gross Profit | ¥ 20.45M | ¥ 30.68M | ¥ 21.39M | ¥ 35.37M | ¥ 26.90M |
| Operating Income | ¥ -13.95M | ¥ 951.00K | ¥ -112.69M | ¥ -53.03M | ¥ -125.91M |
| EBITDA | ¥ 3.96M | ¥ 18.87M | ¥ -84.58M | ¥ -15.34M | ¥ -114.78M |
| Net Income | ¥ -10.12M | ¥ 10.88M | ¥ -92.75M | ¥ -29.43M | ¥ -127.73M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 35.81M | ¥ 10.57M | ¥ 38.55M | ¥ 40.02M | ¥ 57.03M |
| Total Assets | ¥ 400.17M | ¥ 399.58M | ¥ 382.06M | ¥ 468.44M | ¥ 450.43M |
| Total Debt | ¥ 99.16M | ¥ 81.47M | ¥ 73.39M | ¥ 68.10M | ¥ 77.65M |
| Net Debt | ¥ 94.75M | ¥ 77.33M | ¥ 60.30M | ¥ 51.53M | ¥ 75.17M |
| Total Liabilities | ¥ 159.35M | ¥ 148.13M | ¥ 142.46M | ¥ 136.63M | ¥ 134.23M |
| Stockholders' Equity | ¥ 240.82M | ¥ 251.45M | ¥ 239.60M | ¥ 331.81M | ¥ 316.21M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -23.56M | ¥ -11.63M | ¥ -9.90M | ¥ -48.21M | ¥ -64.74M |
| Operating Cash Flow | ¥ -22.32M | ¥ -9.72M | ¥ -9.10M | ¥ -45.20M | ¥ -63.77M |
| Investing Cash Flow | ¥ 7.78M | ¥ -628.00K | ¥ 3.30M | ¥ 32.19M | ¥ -2.24M |
| Financing Cash Flow | ¥ 14.87M | ¥ 1.18M | ¥ 2.68M | ¥ 24.94M | ¥ 9.35M |