| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 36.15M | ¥ 35.45M | ¥ 34.61M | ¥ 71.05M | ¥ 97.94M |
| Gross Profit | ¥ 23.18M | ¥ 23.50M | ¥ 15.79M | ¥ 14.20M | ¥ 12.69M |
| Operating Income | ¥ -17.88M | ¥ -34.88M | ¥ -15.28M | ¥ -30.19M | ¥ -53.81M |
| EBITDA | ¥ -16.02M | ¥ -33.02M | ¥ -52.37M | ¥ -28.93M | ¥ -52.81M |
| Net Income | ¥ -20.68M | ¥ -23.09M | ¥ -55.69M | ¥ -57.47M | ¥ -113.15M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 436.31M | ¥ 42.84M | ¥ 32.37M | ¥ 15.67M | ¥ 32.16M |
| Total Assets | ¥ 461.31M | ¥ 361.60M | ¥ 273.41M | ¥ 364.88M | ¥ 343.93M |
| Total Debt | ¥ 2.30M | ¥ 19.22M | ¥ 13.79M | ¥ 12.55M | ¥ 11.21M |
| Net Debt | ¥ -427.92M | ¥ -3.97M | ¥ -3.01M | ¥ 9.61M | ¥ -1.62M |
| Total Liabilities | ¥ 439.27M | ¥ 331.23M | ¥ 239.01M | ¥ 280.85M | ¥ 217.85M |
| Stockholders' Equity | ¥ 22.03M | ¥ 32.84M | ¥ 35.88M | ¥ 85.48M | ¥ 127.48M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 107.83M | ¥ -1.33M | ¥ 9.33M | ¥ -13.76M | ¥ 47.28M |
| Operating Cash Flow | ¥ 110.00M | ¥ 1.25M | ¥ 9.93M | ¥ -13.76M | ¥ 47.98M |
| Investing Cash Flow | ¥ 5.41M | ¥ 4.54M | ¥ 5.87M | ¥ 4.55M | ¥ -51.83M |
| Financing Cash Flow | ¥ 13.02M | ¥ -341.00K | ¥ -2.12M | ¥ -884.00K | ¥ -2.10M |