| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 8.51B | ¥ 3.18B | ¥ 1.29B | ¥ 1.26B | ¥ 846.65M |
| Gross Profit | ¥ 3.50B | ¥ 1.33B | ¥ 630.44M | ¥ 627.92M | ¥ 365.01M |
| Operating Income | ¥ 1.97B | ¥ 574.32M | ¥ 142.32M | ¥ 161.03M | ¥ 112.60M |
| EBITDA | ¥ 1.99B | ¥ 691.31M | ¥ 161.71M | ¥ 175.67M | ¥ 179.06M |
| Net Income | ¥ 1.47B | ¥ 416.30M | ¥ 94.53M | ¥ 113.88M | ¥ 83.22M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 732.65M | ¥ 69.84M | ¥ 60.28M | ¥ 30.81M | ¥ 9.70M |
| Total Assets | ¥ 6.34B | ¥ 2.16B | ¥ 1.45B | ¥ 1.43B | ¥ 926.48M |
| Total Debt | ¥ 1.69B | ¥ 394.57M | ¥ 334.93M | ¥ 311.45M | ¥ 202.68M |
| Net Debt | ¥ 957.42M | ¥ 324.73M | ¥ 308.36M | ¥ 350.18M | ¥ 192.98M |
| Total Liabilities | ¥ 2.42B | ¥ 643.13M | ¥ 473.40M | ¥ 487.66M | ¥ 275.20M |
| Stockholders' Equity | ¥ 3.92B | ¥ 1.52B | ¥ 869.57M | ¥ 770.31M | ¥ 651.28M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.30B | ¥ -88.74M | ¥ 125.57M | ¥ 78.85M | ¥ 10.16M |
| Operating Cash Flow | ¥ -1.23B | ¥ -29.20M | ¥ 165.81M | ¥ 116.44M | ¥ 20.62M |
| Investing Cash Flow | ¥ -70.92M | ¥ -59.22M | ¥ -34.58M | ¥ -30.95M | ¥ -9.94M |
| Financing Cash Flow | ¥ 1.96B | ¥ 98.97M | ¥ -79.27M | ¥ -55.68M | ¥ -6.68M |