| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 84.35M | ¥ 96.28M | ¥ 77.95M | ¥ 67.59M | ¥ 46.44M |
| Gross Profit | ¥ 6.90M | ¥ 8.12M | ¥ 7.49M | ¥ 16.27M | ¥ -988.00K |
| Operating Income | ¥ -6.59M | ¥ -8.55M | ¥ -6.07M | ¥ 163.00K | ¥ -9.36M |
| EBITDA | ¥ -3.60M | ¥ -5.97M | ¥ -3.29M | ¥ 2.22M | ¥ -969.00K |
| Net Income | ¥ -7.54M | ¥ -9.68M | ¥ -23.02M | ¥ -3.07M | ¥ -8.48M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 31.01M | ¥ 29.44M | ¥ 34.17M | ¥ 36.19M | ¥ 29.65M |
| Total Assets | ¥ 60.38M | ¥ 62.20M | ¥ 69.16M | ¥ 95.32M | ¥ 97.61M |
| Total Debt | ¥ 1.32M | ¥ 993.00K | ¥ 1.80M | ¥ 3.79M | ¥ 3.75M |
| Net Debt | ¥ -29.70M | ¥ -28.44M | ¥ -26.57M | ¥ -30.01M | ¥ -25.90M |
| Total Liabilities | ¥ 9.78M | ¥ 8.90M | ¥ 9.88M | ¥ 13.24M | ¥ 13.34M |
| Stockholders' Equity | ¥ 50.61M | ¥ 53.30M | ¥ 60.09M | ¥ 82.65M | ¥ 84.27M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -3.51M | ¥ -1.90M | ¥ -4.07M | ¥ 4.63M | ¥ 18.74M |
| Operating Cash Flow | ¥ -2.98M | ¥ -1.78M | ¥ -1.70M | ¥ 8.28M | ¥ 24.31M |
| Investing Cash Flow | ¥ -536.74K | ¥ 120.00K | ¥ -1.99M | ¥ -3.65M | ¥ 4.09M |
| Financing Cash Flow | ¥ 4.75M | ¥ 2.63M | ¥ -1.74M | ¥ -1.62M | ¥ -4.70M |