| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 32.84M | ¥ 32.30M | ¥ 39.88M | ¥ 47.73M | ¥ 67.15M |
| Gross Profit | ¥ 5.24M | ¥ 3.93M | ¥ 8.56M | ¥ 11.30M | ¥ 22.66M |
| Operating Income | ¥ -9.60M | ¥ -11.62M | ¥ -6.96M | ¥ -7.26M | ¥ 2.87M |
| EBITDA | ¥ 5.59M | ¥ -1.90M | ¥ 6.95M | ¥ 6.99M | ¥ 13.22M |
| Net Income | ¥ -10.13M | ¥ -8.36M | ¥ -8.44M | ¥ -8.67M | ¥ -3.45M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 117.91M | ¥ 120.91M | ¥ 152.36M | ¥ 182.33M | ¥ 175.24M |
| Total Assets | ¥ 251.35M | ¥ 266.33M | ¥ 288.35M | ¥ 305.23M | ¥ 309.81M |
| Total Debt | ¥ 47.75M | ¥ 48.66M | ¥ 57.70M | ¥ 58.98M | ¥ 44.01M |
| Net Debt | ¥ -70.16M | ¥ -72.25M | ¥ -94.65M | ¥ -123.35M | ¥ -131.23M |
| Total Liabilities | ¥ 74.59M | ¥ 79.51M | ¥ 98.78M | ¥ 107.22M | ¥ 103.14M |
| Stockholders' Equity | ¥ 176.77M | ¥ 186.82M | ¥ 189.57M | ¥ 198.01M | ¥ 206.68M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -639.02K | ¥ -24.73M | ¥ -24.61M | ¥ -1.22M | ¥ 4.68M |
| Operating Cash Flow | ¥ 2.05M | ¥ -2.27M | ¥ -3.11M | ¥ -164.00K | ¥ 8.99M |
| Investing Cash Flow | ¥ -2.09M | ¥ -20.77M | ¥ -20.37M | ¥ -339.00K | ¥ -1.19M |
| Financing Cash Flow | ¥ -2.93M | ¥ -8.40M | ¥ -6.48M | ¥ 7.59M | ¥ -151.00K |