| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 184.51M | ¥ 199.34M | ¥ 189.38M | ¥ 164.52M | ¥ 188.37M |
| Gross Profit | ¥ 75.70M | ¥ 71.41M | ¥ 71.49M | ¥ 66.78M | ¥ 69.69M |
| Operating Income | ¥ 5.05M | ¥ -18.67M | ¥ -22.48M | ¥ -20.39M | ¥ -19.57M |
| EBITDA | ¥ 26.97M | ¥ -34.29M | ¥ -6.03M | ¥ 3.89M | ¥ -6.00M |
| Net Income | ¥ 1.82M | ¥ -59.21M | ¥ -32.46M | ¥ -15.91M | ¥ -17.69M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 57.82M | ¥ 28.87M | ¥ 39.79M | ¥ 78.78M | ¥ 121.72M |
| Total Assets | ¥ 237.75M | ¥ 249.92M | ¥ 273.60M | ¥ 302.65M | ¥ 344.73M |
| Total Debt | ¥ 59.18M | ¥ 56.37M | ¥ 51.78M | ¥ 48.22M | ¥ 67.45M |
| Net Debt | ¥ 1.36M | ¥ 27.50M | ¥ 11.99M | ¥ -30.56M | ¥ -43.77M |
| Total Liabilities | ¥ 139.45M | ¥ 154.41M | ¥ 141.01M | ¥ 136.77M | ¥ 162.37M |
| Stockholders' Equity | ¥ 107.88M | ¥ 104.13M | ¥ 138.12M | ¥ 166.08M | ¥ 178.22M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 32.04M | ¥ -38.59M | ¥ -10.00M | ¥ -21.13M | ¥ -18.25M |
| Operating Cash Flow | ¥ 34.69M | ¥ 6.01M | ¥ 8.02M | ¥ -2.27M | ¥ -2.47M |
| Investing Cash Flow | ¥ 1.36M | ¥ -12.70M | ¥ -26.14M | ¥ 558.00K | ¥ -82.45M |
| Financing Cash Flow | ¥ -7.86M | ¥ 19.43M | ¥ -10.48M | ¥ -25.65M | ¥ 11.97M |