| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 308.90M | ¥ 213.76M | ¥ 92.64M | ¥ 26.29M | ¥ 20.79M |
| Gross Profit | ¥ 65.91M | ¥ 50.54M | ¥ 33.64M | ¥ 7.41M | ¥ 2.33M |
| Operating Income | ¥ 7.47M | ¥ 3.03M | ¥ 10.50M | ¥ -12.91M | ¥ -34.16M |
| EBITDA | ¥ 31.99M | ¥ 6.88M | ¥ 14.36M | ¥ -11.83M | ¥ -30.09M |
| Net Income | ¥ 8.32M | ¥ 9.89M | ¥ 8.92M | ¥ -18.46M | ¥ -40.59M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 42.19M | ¥ 40.06M | ¥ 41.73M | ¥ 33.00M | ¥ 45.51M |
| Total Assets | ¥ 244.21M | ¥ 238.08M | ¥ 223.75M | ¥ 210.75M | ¥ 240.49M |
| Total Debt | ¥ 52.00M | ¥ 47.80M | ¥ 58.45M | ¥ 62.27M | ¥ 66.51M |
| Net Debt | ¥ 12.41M | ¥ 7.74M | ¥ 20.36M | ¥ 32.38M | ¥ 22.90M |
| Total Liabilities | ¥ 94.44M | ¥ 95.50M | ¥ 88.69M | ¥ 82.45M | ¥ 88.87M |
| Stockholders' Equity | ¥ 147.37M | ¥ 140.30M | ¥ 132.82M | ¥ 126.35M | ¥ 149.62M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 5.96M | ¥ 2.46M | ¥ 11.83M | ¥ -11.80M | ¥ -7.94M |
| Operating Cash Flow | ¥ 37.54M | ¥ 11.25M | ¥ 12.24M | ¥ -11.58M | ¥ -7.33M |
| Investing Cash Flow | ¥ -31.36M | ¥ -6.35M | ¥ -169.00K | ¥ 2.51M | ¥ 12.15M |
| Financing Cash Flow | ¥ -7.51M | ¥ -5.67M | ¥ -3.50M | ¥ -2.52M | ¥ -2.81M |