| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 20.02M | ¥ 19.65M | ¥ 30.90M | ¥ 20.54M | ¥ 30.18M |
| Gross Profit | ¥ -3.77M | ¥ 11.20M | ¥ 13.66M | ¥ 12.56M | ¥ 17.78M |
| Operating Income | ¥ -7.73M | ¥ -589.00K | ¥ 6.36M | ¥ -559.00K | ¥ 5.06M |
| EBITDA | ¥ -7.42M | ¥ -97.00K | ¥ 4.03M | ¥ -2.87M | ¥ 937.00K |
| Net Income | ¥ -8.02M | ¥ -983.00K | ¥ 1.89M | ¥ -3.71M | ¥ -768.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 81.86M | ¥ 103.13M | ¥ 100.20M | ¥ 96.35M | ¥ 92.87M |
| Total Assets | ¥ 103.85M | ¥ 112.96M | ¥ 105.63M | ¥ 102.13M | ¥ 105.00M |
| Total Debt | ¥ 12.01M | ¥ 5.12M | ¥ 0.00 | ¥ 119.00K | ¥ 0.00 |
| Net Debt | ¥ -69.85M | ¥ -98.01M | ¥ -99.52M | ¥ -96.23M | ¥ -92.87M |
| Total Liabilities | ¥ 25.55M | ¥ 26.73M | ¥ 18.18M | ¥ 16.38M | ¥ 15.09M |
| Stockholders' Equity | ¥ 78.36M | ¥ 86.23M | ¥ 87.45M | ¥ 85.75M | ¥ 89.91M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -20.52M | ¥ -3.34M | ¥ 465.00K | ¥ 605.00K | ¥ 14.10M |
| Operating Cash Flow | ¥ -20.52M | ¥ -3.31M | ¥ 1.24M | ¥ 641.00K | ¥ 14.40M |
| Investing Cash Flow | ¥ -876.71K | ¥ 136.00K | ¥ -368.00K | ¥ 234.00K | ¥ 35.02M |
| Financing Cash Flow | ¥ 616.62K | ¥ 6.79M | ¥ 2.29M | ¥ 2.58M | ¥ 0.00 |