| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 29.70M | ¥ 52.18M | ¥ 49.95M | ¥ 48.62M | ¥ 44.11M |
| Gross Profit | ¥ 11.96M | ¥ 18.27M | ¥ 15.30M | ¥ 18.76M | ¥ 17.95M |
| Operating Income | ¥ -20.99M | ¥ -11.24M | ¥ -6.16M | ¥ -11.18M | ¥ 818.25K |
| EBITDA | ¥ -20.67M | ¥ -10.84M | ¥ -5.75M | ¥ -10.76M | ¥ 1.24M |
| Net Income | ¥ -24.20M | ¥ -10.34M | ¥ -6.11M | ¥ -3.64M | ¥ 1.98M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 99.24M | ¥ 69.70M | ¥ 22.44M | ¥ 57.65M | ¥ 27.64M |
| Total Assets | ¥ 187.40M | ¥ 262.70M | ¥ 402.91M | ¥ 383.12M | ¥ 345.23M |
| Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 41.28M | ¥ 118.35M | ¥ 78.92M |
| Net Debt | ¥ -92.59M | ¥ -63.14M | ¥ 18.84M | ¥ 60.70M | ¥ 51.28M |
| Total Liabilities | ¥ 25.96M | ¥ 76.49M | ¥ 206.30M | ¥ 180.05M | ¥ 138.01M |
| Stockholders' Equity | ¥ 161.83M | ¥ 186.61M | ¥ 196.95M | ¥ 203.05M | ¥ 206.69M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -4.79M | ¥ 91.73M | ¥ 32.49M | ¥ -12.91M | ¥ -33.15M |
| Operating Cash Flow | ¥ -4.79M | ¥ 91.73M | ¥ 32.58M | ¥ -12.89M | ¥ -33.13M |
| Investing Cash Flow | ¥ 2.25M | ¥ -7.10M | ¥ 6.04M | ¥ -4.42M | ¥ 3.91M |
| Financing Cash Flow | ¥ 2.08M | ¥ -44.04M | ¥ -73.93M | ¥ 46.55M | ¥ 40.50M |