| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 355.41B | ¥ 337.59B | ¥ 276.74B | ¥ 219.95B | ¥ 179.13B |
| Gross Profit | ¥ 108.14B | ¥ 129.78B | ¥ 97.19B | ¥ 61.75B | ¥ 42.47B |
| Operating Income | ¥ -29.92B | ¥ 36.84B | ¥ 13.42B | ¥ -5.82B | ¥ -23.13B |
| EBITDA | ¥ -19.98B | ¥ 41.51B | ¥ 23.44B | ¥ 340.71M | ¥ -13.56B |
| Net Income | ¥ -22.75B | ¥ 35.81B | ¥ 13.86B | ¥ -6.69B | ¥ -23.54B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 188.55B | ¥ 168.24B | ¥ 145.16B | ¥ 112.03B | ¥ 116.80B |
| Total Assets | ¥ 347.06B | ¥ 324.35B | ¥ 293.03B | ¥ 244.48B | ¥ 240.65B |
| Total Debt | ¥ 86.66B | ¥ 61.51B | ¥ 60.62B | ¥ 58.09B | ¥ 58.92B |
| Net Debt | ¥ -41.80B | ¥ -9.32B | ¥ 27.28B | ¥ 37.93B | ¥ 26.41B |
| Total Liabilities | ¥ 196.01B | ¥ 151.75B | ¥ 141.07B | ¥ 115.78B | ¥ 115.10B |
| Stockholders' Equity | ¥ 151.11B | ¥ 172.66B | ¥ 152.01B | ¥ 128.76B | ¥ 125.61B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -27.09B | ¥ 46.15B | ¥ 33.64B | ¥ 5.68B | ¥ -13.02B |
| Operating Cash Flow | ¥ -13.82B | ¥ 57.15B | ¥ 40.52B | ¥ 11.41B | ¥ -4.01B |
| Investing Cash Flow | ¥ 29.77B | ¥ 10.21B | ¥ -24.66B | ¥ -14.71B | ¥ -58.49B |
| Financing Cash Flow | ¥ 21.24B | ¥ -30.41B | ¥ -2.78B | ¥ -9.99B | ¥ 78.60B |