| Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|
| Income Statement | ||||
| Total Revenue | ¥ 18.74M | ¥ 15.57M | ¥ 10.24M | ¥ 5.03M |
| Gross Profit | ¥ 13.08M | ¥ 14.76M | ¥ 8.75M | ¥ 2.23M |
| Operating Income | ¥ 6.39M | ¥ 11.57M | ¥ 6.05M | ¥ 390.80K |
| EBITDA | ¥ 6.59M | ¥ 11.39M | ¥ 6.32M | ¥ 522.04K |
| Net Income | ¥ 5.60M | ¥ 9.48M | ¥ 5.32M | ¥ 392.10K |
| Balance Sheet | ||||
| Cash & Short-Term Investments | ¥ 3.92M | ¥ 7.08M | ¥ 2.90M | ¥ 6.39K |
| Total Assets | ¥ 81.33M | ¥ 25.23M | ¥ 13.43M | ¥ 3.94M |
| Total Debt | ¥ 4.77M | ¥ 3.15M | ¥ 3.62M | ¥ 2.64M |
| Net Debt | ¥ 850.00K | ¥ -3.93M | ¥ 1.01M | ¥ 2.63M |
| Total Liabilities | ¥ 10.04M | ¥ 7.41M | ¥ 5.92M | ¥ 3.79M |
| Stockholders' Equity | ¥ 71.15M | ¥ 17.68M | ¥ 7.45M | ¥ 146.72K |
| Cash Flow | ||||
| Free Cash Flow | ¥ -20.76M | ¥ 8.59M | ¥ -7.91K | ¥ 175.53K |
| Operating Cash Flow | ¥ -5.05M | ¥ 10.38M | ¥ 495.40K | ¥ 1.20M |
| Investing Cash Flow | ¥ -47.71M | ¥ -1.79M | ¥ -548.65K | ¥ -66.70K |
| Financing Cash Flow | ¥ 49.37M | ¥ -4.11M | ¥ 2.65M | ¥ -1.13M |