| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 43.25B | ¥ 27.75B | ¥ 27.01B | ¥ 20.37B | ¥ 6.82B |
| Gross Profit | ¥ 7.22B | ¥ 4.26B | ¥ 2.65B | ¥ 2.45B | ¥ 254.98M |
| Operating Income | ¥ 2.48B | ¥ 1.21B | ¥ 764.20M | ¥ 711.66M | ¥ 113.12M |
| EBITDA | ¥ 7.26B | ¥ 2.70B | ¥ 2.51B | ¥ 1.51B | ¥ 442.29M |
| Net Income | ¥ 1.44B | ¥ 591.20M | ¥ 294.38M | ¥ 691.63M | ¥ 140.03M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 12.20B | ¥ 10.89B | ¥ 7.98B | ¥ 11.11B | ¥ 9.29B |
| Total Assets | ¥ 148.62B | ¥ 122.47B | ¥ 105.43B | ¥ 90.46B | ¥ 38.62B |
| Total Debt | ¥ 72.30B | ¥ 46.22B | ¥ 29.25B | ¥ 17.82B | ¥ 2.92B |
| Net Debt | ¥ 60.10B | ¥ 37.16B | ¥ 21.42B | ¥ 5.51B | ¥ 1.75B |
| Total Liabilities | ¥ 95.14B | ¥ 74.42B | ¥ 59.04B | ¥ 48.89B | ¥ 13.63B |
| Stockholders' Equity | ¥ 36.75B | ¥ 35.18B | ¥ 34.65B | ¥ 34.38B | ¥ 29.56B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -6.64B | ¥ -13.49B | ¥ -17.23B | ¥ -33.50B | ¥ -11.13B |
| Operating Cash Flow | ¥ 7.38B | ¥ 3.11B | ¥ 2.90B | ¥ 3.28B | ¥ 2.01B |
| Investing Cash Flow | ¥ -17.92B | ¥ -18.28B | ¥ -19.93B | ¥ -24.00B | ¥ -15.01B |
| Financing Cash Flow | ¥ 10.24B | ¥ 16.39B | ¥ 13.90B | ¥ 29.76B | ¥ 14.84B |