| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 209.57M | ¥ 44.28M | ¥ 68.30M | ¥ 72.95M | ¥ 81.29M |
| Gross Profit | ¥ 2.57M | ¥ 542.00K | ¥ -4.64M | ¥ -1.27M | ¥ 2.60M |
| Operating Income | ¥ -17.84M | ¥ -12.39M | ¥ -43.86M | ¥ -20.22M | ¥ -5.29M |
| EBITDA | ¥ -13.68M | ¥ -2.33M | ¥ -28.75M | ¥ -5.53M | ¥ 4.68M |
| Net Income | ¥ -15.56M | ¥ -24.52M | ¥ -144.37M | ¥ -5.64M | ¥ -31.77M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 29.01M | ¥ 403.15M | ¥ 394.38M | ¥ 421.54M | ¥ 136.78M |
| Total Assets | ¥ 453.40M | ¥ 467.71M | ¥ 487.48M | ¥ 651.51M | ¥ 658.72M |
| Total Debt | ¥ 0.00 | ¥ 101.00K | ¥ 102.00K | ¥ 102.00K | ¥ 102.00K |
| Net Debt | ¥ -24.61M | ¥ -397.67M | ¥ -389.73M | ¥ -416.29M | ¥ -131.48M |
| Total Liabilities | ¥ 74.42M | ¥ 74.00M | ¥ 70.79M | ¥ 90.53M | ¥ 84.58M |
| Stockholders' Equity | ¥ 382.75M | ¥ 397.04M | ¥ 420.89M | ¥ 563.58M | ¥ 573.35M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -363.50M | ¥ 6.91M | ¥ -28.45M | ¥ 284.26M | ¥ 139.12M |
| Operating Cash Flow | ¥ -363.50M | ¥ 6.96M | ¥ -28.23M | ¥ 284.26M | ¥ 139.12M |
| Investing Cash Flow | ¥ 0.00 | ¥ 869.00K | ¥ 973.00K | ¥ 640.00K | ¥ -3.03M |
| Financing Cash Flow | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ -19.70M |