| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 58.81M | ¥ 70.38M | ¥ 84.95M | ¥ 94.41M | ¥ 85.53M |
| Gross Profit | ¥ 7.67M | ¥ 14.57M | ¥ 12.70M | ¥ 916.00K | ¥ 6.76M |
| Operating Income | ¥ -18.01M | ¥ -4.12M | ¥ -23.21M | ¥ -35.39M | ¥ -40.35M |
| EBITDA | ¥ -9.29M | ¥ -5.41M | ¥ -15.03M | ¥ -10.98M | ¥ -24.57M |
| Net Income | ¥ -11.62M | ¥ -8.26M | ¥ -18.38M | ¥ -13.77M | ¥ -31.20M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 28.72M | ¥ 35.29M | ¥ 55.08M | ¥ 45.14M | ¥ 58.53M |
| Total Assets | ¥ 60.20M | ¥ 70.36M | ¥ 95.81M | ¥ 100.08M | ¥ 151.20M |
| Total Debt | ¥ 31.24M | ¥ 27.02M | ¥ 42.83M | ¥ 30.52M | ¥ 64.24M |
| Net Debt | ¥ 2.71M | ¥ -8.09M | ¥ -12.06M | ¥ -14.45M | ¥ 5.88M |
| Total Liabilities | ¥ 40.63M | ¥ 39.17M | ¥ 56.36M | ¥ 48.10M | ¥ 85.45M |
| Stockholders' Equity | ¥ 19.57M | ¥ 31.19M | ¥ 39.45M | ¥ 51.98M | ¥ 65.75M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -6.73M | ¥ -3.15M | ¥ 2.98M | ¥ -20.41M | ¥ -13.05M |
| Operating Cash Flow | ¥ -6.68M | ¥ -2.50M | ¥ 3.01M | ¥ -20.32M | ¥ -12.30M |
| Investing Cash Flow | ¥ 68.00K | ¥ -395.00K | ¥ 149.00K | ¥ 42.06M | ¥ -687.00K |
| Financing Cash Flow | ¥ 38.00K | ¥ -16.89M | ¥ 6.76M | ¥ -35.12M | ¥ -4.82M |