| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.86B | ¥ 408.58M | ¥ 60.65M | ¥ 47.91M | ¥ 40.83M |
| Gross Profit | ¥ 148.65M | ¥ 46.01M | ¥ 26.05M | ¥ 20.82M | ¥ 16.51M |
| Operating Income | ¥ 217.31M | ¥ 84.47M | ¥ 4.32M | ¥ -26.79M | ¥ -25.13M |
| EBITDA | ¥ 81.86M | ¥ -19.21M | ¥ 7.22M | ¥ -24.85M | ¥ -29.24M |
| Net Income | ¥ 152.19M | ¥ 72.74M | ¥ 5.55M | ¥ -22.27M | ¥ -23.82M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 451.16M | ¥ 290.17M | ¥ 207.88M | ¥ 111.99M | ¥ 149.24M |
| Total Assets | ¥ 1.47B | ¥ 560.08M | ¥ 302.76M | ¥ 202.98M | ¥ 211.58M |
| Total Debt | ¥ 140.44M | ¥ 34.80M | ¥ 23.06M | ¥ 16.71M | ¥ 10.83M |
| Net Debt | ¥ -117.93M | ¥ -125.78M | ¥ -154.74M | ¥ -84.33M | ¥ -104.81M |
| Total Liabilities | ¥ 798.73M | ¥ 138.96M | ¥ 38.62M | ¥ 35.86M | ¥ 30.74M |
| Stockholders' Equity | ¥ 512.21M | ¥ 369.02M | ¥ 212.89M | ¥ 113.55M | ¥ 124.58M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 35.46M | ¥ -78.28M | ¥ -18.73M | ¥ -27.79M | ¥ -36.15M |
| Operating Cash Flow | ¥ 43.68M | ¥ -65.64M | ¥ -12.54M | ¥ -25.62M | ¥ -33.85M |
| Investing Cash Flow | ¥ -127.28M | ¥ -32.76M | ¥ -6.06M | ¥ -1.94M | ¥ -2.12M |
| Financing Cash Flow | ¥ 94.13M | ¥ 78.77M | ¥ 92.88M | ¥ 10.91M | ¥ 53.20M |