| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 159.37M | ¥ 107.99M | ¥ 189.14M | ¥ 146.12M | ¥ 208.37M |
| Gross Profit | ¥ 28.07M | ¥ 7.36M | ¥ 28.15M | ¥ 53.19M | ¥ 91.57M |
| Operating Income | ¥ 501.00K | ¥ -188.80M | ¥ -58.22M | ¥ -33.92M | ¥ 10.09M |
| EBITDA | ¥ 5.18M | ¥ -345.23M | ¥ -49.97M | ¥ -8.57M | ¥ 25.03M |
| Net Income | ¥ -843.00K | ¥ -321.30M | ¥ -80.20M | ¥ -26.40M | ¥ 11.34M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 33.88M | ¥ 755.00K | ¥ 95.48M | ¥ 70.89M | ¥ 85.87M |
| Total Assets | ¥ 222.50M | ¥ 217.43M | ¥ 553.43M | ¥ 607.07M | ¥ 645.84M |
| Total Debt | ¥ 2.90M | ¥ 0.00 | ¥ 5.01M | ¥ 913.00K | ¥ 1.58M |
| Net Debt | ¥ -27.07M | ¥ -755.00K | ¥ -90.48M | ¥ -69.98M | ¥ -84.29M |
| Total Liabilities | ¥ 69.49M | ¥ 60.11M | ¥ 56.05M | ¥ 39.37M | ¥ 67.10M |
| Stockholders' Equity | ¥ 91.73M | ¥ 92.58M | ¥ 403.92M | ¥ 483.63M | ¥ 493.52M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 33.18M | ¥ -94.79M | ¥ 18.30M | ¥ -30.43M | ¥ 15.55M |
| Operating Cash Flow | ¥ 34.13M | ¥ -94.25M | ¥ 23.67M | ¥ -7.03M | ¥ 21.70M |
| Investing Cash Flow | ¥ -4.18M | ¥ -477.00K | ¥ -3.13M | ¥ -21.11M | ¥ -5.91M |
| Financing Cash Flow | ¥ -867.00K | ¥ 0.00 | ¥ 4.05M | ¥ 13.17M | ¥ 32.63M |