| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 96.28M | ¥ 77.95M | ¥ 67.59M | ¥ 46.44M | ¥ 50.94M |
| Gross Profit | ¥ 8.12M | ¥ 7.49M | ¥ 16.27M | ¥ -988.00K | ¥ -836.00K |
| Operating Income | ¥ -8.55M | ¥ -6.07M | ¥ 163.00K | ¥ -9.36M | ¥ -23.06M |
| EBITDA | ¥ -5.97M | ¥ -3.29M | ¥ 2.22M | ¥ -969.00K | ¥ -15.62M |
| Net Income | ¥ -9.68M | ¥ -23.02M | ¥ -3.07M | ¥ -8.48M | ¥ -22.64M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 29.44M | ¥ 34.17M | ¥ 36.19M | ¥ 29.65M | ¥ 6.23M |
| Total Assets | ¥ 62.20M | ¥ 69.16M | ¥ 95.32M | ¥ 97.61M | ¥ 118.21M |
| Total Debt | ¥ 993.00K | ¥ 1.80M | ¥ 3.79M | ¥ 3.75M | ¥ 21.54M |
| Net Debt | ¥ -28.44M | ¥ -26.57M | ¥ -30.01M | ¥ -25.90M | ¥ 15.31M |
| Total Liabilities | ¥ 8.90M | ¥ 9.88M | ¥ 13.24M | ¥ 13.34M | ¥ 30.91M |
| Stockholders' Equity | ¥ 53.30M | ¥ 60.09M | ¥ 82.65M | ¥ 84.27M | ¥ 87.30M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.90M | ¥ -4.07M | ¥ 4.63M | ¥ 18.74M | ¥ -18.69M |
| Operating Cash Flow | ¥ -1.78M | ¥ -1.70M | ¥ 8.28M | ¥ 24.31M | ¥ -10.78M |
| Investing Cash Flow | ¥ 120.00K | ¥ -1.99M | ¥ -3.65M | ¥ 4.09M | ¥ -12.25M |
| Financing Cash Flow | ¥ 2.63M | ¥ -1.74M | ¥ -1.62M | ¥ -4.70M | ¥ 3.32M |