| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 23.08B | ¥ 18.91B | ¥ 32.97B | ¥ 41.82B | ¥ 11.16B |
| Gross Profit | ¥ 3.63B | ¥ 2.05B | ¥ 4.51B | ¥ 20.70B | ¥ 4.44B |
| Operating Income | ¥ 1.19B | ¥ -2.30B | ¥ 5.22B | ¥ 22.76B | ¥ 5.72B |
| EBITDA | ¥ 4.77B | ¥ 71.69M | ¥ 6.92B | ¥ 23.69B | ¥ 6.40B |
| Net Income | ¥ 1.61B | ¥ -2.07B | ¥ 4.95B | ¥ 20.50B | ¥ 5.23B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 8.56B | ¥ 5.96B | ¥ 9.55B | ¥ 10.13B | ¥ 6.61B |
| Total Assets | ¥ 113.26B | ¥ 100.83B | ¥ 91.70B | ¥ 79.16B | ¥ 39.06B |
| Total Debt | ¥ 26.52B | ¥ 24.75B | ¥ 22.16B | ¥ 12.79B | ¥ 6.38B |
| Net Debt | ¥ 18.10B | ¥ 18.80B | ¥ 12.68B | ¥ 2.88B | ¥ 48.11M |
| Total Liabilities | ¥ 61.42B | ¥ 53.24B | ¥ 39.38B | ¥ 30.29B | ¥ 12.89B |
| Stockholders' Equity | ¥ 45.15B | ¥ 41.78B | ¥ 47.03B | ¥ 44.04B | ¥ 21.89B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -4.48B | ¥ -3.39B | ¥ -8.50B | ¥ 7.54B | ¥ -792.97M |
| Operating Cash Flow | ¥ 2.94B | ¥ 5.16B | ¥ 146.48M | ¥ 12.49B | ¥ 2.62B |
| Investing Cash Flow | ¥ -4.41B | ¥ -12.24B | ¥ -10.18B | ¥ -15.31B | ¥ -6.18B |
| Financing Cash Flow | ¥ 3.72B | ¥ 3.45B | ¥ 10.22B | ¥ 6.40B | ¥ 7.13B |