| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 104.81M | ¥ 104.02M | ¥ 120.20M | ¥ 103.77M | ¥ 99.12M |
| Gross Profit | ¥ 45.95M | ¥ 45.58M | ¥ 55.15M | ¥ 48.05M | ¥ 54.81M |
| Operating Income | ¥ -60.02M | ¥ -61.88M | ¥ -56.83M | ¥ -31.77M | ¥ -5.24M |
| EBITDA | ¥ -58.57M | ¥ -65.59M | ¥ -38.40M | ¥ -8.12M | ¥ 9.13M |
| Net Income | ¥ -58.67M | ¥ -75.07M | ¥ -47.16M | ¥ -11.93M | ¥ 3.64M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 165.63M | ¥ 77.32M | ¥ 122.62M | ¥ 171.37M | ¥ 64.06M |
| Total Assets | ¥ 298.91M | ¥ 208.81M | ¥ 289.86M | ¥ 329.37M | ¥ 220.30M |
| Total Debt | ¥ 24.01M | ¥ 14.33M | ¥ 14.03M | ¥ 12.66M | ¥ 11.79M |
| Net Debt | ¥ -141.62M | ¥ -62.99M | ¥ -108.59M | ¥ -158.71M | ¥ -52.27M |
| Total Liabilities | ¥ 66.22M | ¥ 44.26M | ¥ 47.80M | ¥ 40.00M | ¥ 36.65M |
| Stockholders' Equity | ¥ 232.68M | ¥ 164.55M | ¥ 242.62M | ¥ 289.77M | ¥ 181.86M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -28.16M | ¥ -42.45M | ¥ -45.61M | ¥ -17.41M | ¥ -17.53M |
| Operating Cash Flow | ¥ -28.03M | ¥ -38.28M | ¥ -26.77M | ¥ -16.74M | ¥ -11.73M |
| Investing Cash Flow | ¥ -156.83K | ¥ -3.51M | ¥ -18.42M | ¥ -86.00K | ¥ -4.83M |
| Financing Cash Flow | ¥ 115.56M | ¥ -4.19M | ¥ -4.55M | ¥ 117.06M | ¥ -5.14M |