| Mar 25 | Mar 24 | Mar 23 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 52.88M | ¥ 64.72M | ¥ 92.30M | ¥ 70.90M | ¥ 55.73M |
| Gross Profit | ¥ 22.73M | ¥ 21.74M | ¥ 42.56M | ¥ 33.74M | ¥ 29.36M |
| Operating Income | ¥ -9.35M | ¥ -8.61M | ¥ 119.00K | ¥ 11.74M | ¥ 7.86M |
| EBITDA | ¥ -7.42M | ¥ -5.86M | ¥ 2.50M | ¥ 14.02M | ¥ 10.44M |
| Net Income | ¥ -7.52M | ¥ -7.08M | ¥ -2.73M | ¥ 9.12M | ¥ 7.20M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 8.25M | ¥ 29.00M | ¥ 32.00M | ¥ 50.62M | ¥ 31.51M |
| Total Assets | ¥ 146.34M | ¥ 151.85M | ¥ 160.31M | ¥ 163.13M | ¥ 129.32M |
| Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 1.58M |
| Net Debt | ¥ -5.96M | ¥ -27.45M | ¥ -29.66M | ¥ -50.62M | ¥ -29.94M |
| Total Liabilities | ¥ 34.16M | ¥ 32.38M | ¥ 25.56M | ¥ 38.38M | ¥ 36.01M |
| Stockholders' Equity | ¥ 112.17M | ¥ 119.47M | ¥ 124.89M | ¥ 124.75M | ¥ 93.32M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -22.05M | ¥ -5.50M | ¥ -24.02M | ¥ -1.57M | ¥ -10.44M |
| Operating Cash Flow | ¥ 2.25M | ¥ 3.16M | ¥ -21.84M | ¥ -35.00K | ¥ -8.83M |
| Investing Cash Flow | ¥ -24.37M | ¥ -7.95M | ¥ -3.35M | ¥ -3.92M | ¥ -177.00K |
| Financing Cash Flow | ¥ -553.85K | ¥ -796.00K | ¥ 563.00K | ¥ 23.43M | ¥ 891.00K |