Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 19.65M | ¥ 30.90M | ¥ 20.54M | ¥ 30.18M | ¥ 22.06M |
Gross Profit | ¥ 11.20M | ¥ 17.88M | ¥ 12.56M | ¥ 17.78M | ¥ 12.59M |
Operating Income | ¥ -589.00K | ¥ 6.36M | ¥ -3.47M | ¥ 707.00K | ¥ -1.36M |
EBITDA | ¥ -97.00K | ¥ 4.03M | ¥ -2.87M | ¥ 937.00K | ¥ -888.00K |
Net Income | ¥ -983.00K | ¥ 1.89M | ¥ -3.71M | ¥ -768.00K | ¥ -1.81M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 103.13M | ¥ 100.20M | ¥ 96.35M | ¥ 92.87M | ¥ 78.49M |
Total Assets | ¥ 112.96M | ¥ 105.63M | ¥ 102.13M | ¥ 105.00M | ¥ 103.82M |
Total Debt | ¥ 5.12M | ¥ 5.20M | ¥ 119.00K | ¥ 0.00 | ¥ 0.00 |
Net Debt | ¥ -98.01M | ¥ -99.52M | ¥ -96.23M | ¥ -92.87M | ¥ -43.49M |
Total Liabilities | ¥ 26.73M | ¥ 18.18M | ¥ 16.38M | ¥ 15.09M | ¥ 13.19M |
Stockholders' Equity | ¥ 86.23M | ¥ 87.45M | ¥ 85.75M | ¥ 89.91M | ¥ 90.63M |
Cash Flow | |||||
Free Cash Flow | ¥ -3.34M | ¥ 465.00K | ¥ 605.00K | ¥ 14.10M | ¥ 11.32M |
Operating Cash Flow | ¥ -3.31M | ¥ 1.24M | ¥ 641.00K | ¥ 14.40M | ¥ 12.23M |
Investing Cash Flow | ¥ 136.00K | ¥ -368.00K | ¥ 234.00K | ¥ 35.02M | ¥ -5.75M |
Financing Cash Flow | ¥ 6.79M | ¥ 2.29M | ¥ 2.58M | ¥ 0.00 | ¥ -120.00K |