| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.06B | ¥ 835.61M | ¥ 1.09B | ¥ 672.65M | ¥ 881.14M |
| Gross Profit | ¥ 5.95M | ¥ 3.01M | ¥ 4.70M | ¥ -486.00K | ¥ -79.57M |
| Operating Income | ¥ -15.92M | ¥ -19.45M | ¥ -17.64M | ¥ -22.11M | ¥ -101.73M |
| EBITDA | ¥ -18.02M | ¥ -18.12M | ¥ -15.44M | ¥ -19.07M | ¥ -95.42M |
| Net Income | ¥ -21.00M | ¥ -20.84M | ¥ -17.46M | ¥ -20.50M | ¥ -97.63M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 8.20M | ¥ 24.35M | ¥ 37.58M | ¥ 26.65M | ¥ 54.37M |
| Total Assets | ¥ 614.60M | ¥ 628.86M | ¥ 620.41M | ¥ 640.56M | ¥ 710.60M |
| Total Debt | ¥ 30.63M | ¥ 34.00M | ¥ 9.00M | ¥ 15.37M | ¥ 21.12M |
| Net Debt | ¥ 22.43M | ¥ 9.65M | ¥ -28.58M | ¥ -11.28M | ¥ -33.24M |
| Total Liabilities | ¥ 132.28M | ¥ 125.61M | ¥ 96.32M | ¥ 98.91M | ¥ 148.38M |
| Stockholders' Equity | ¥ 482.31M | ¥ 503.31M | ¥ 524.15M | ¥ 541.70M | ¥ 562.20M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -11.05M | ¥ -40.50M | ¥ 15.46M | ¥ -19.72M | ¥ 3.91M |
| Operating Cash Flow | ¥ -11.05M | ¥ -40.49M | ¥ 15.46M | ¥ -19.72M | ¥ 3.91M |
| Investing Cash Flow | ¥ 3.59M | ¥ -58.00K | ¥ -219.00K | ¥ 137.00K | ¥ 12.00K |
| Financing Cash Flow | ¥ -8.68M | ¥ 26.85M | ¥ -7.05M | ¥ -9.08M | ¥ -758.00K |