| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.82B | ¥ 1.65B | ¥ 1.06B | ¥ 916.82M | ¥ 669.73M |
| Gross Profit | ¥ 1.11B | ¥ 884.66M | ¥ 528.33M | ¥ 455.33M | ¥ 334.62M |
| Operating Income | ¥ 129.11M | ¥ 524.73M | ¥ 305.46M | ¥ 285.42M | ¥ 202.54M |
| EBITDA | ¥ 353.21M | ¥ 584.05M | ¥ 369.55M | ¥ 324.45M | ¥ 230.10M |
| Net Income | ¥ -371.39M | ¥ 242.18M | ¥ 181.58M | ¥ 223.79M | ¥ 162.03M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.94B | ¥ 3.41B | ¥ 3.21B | ¥ 1.88B | ¥ 1.57B |
| Total Assets | ¥ 14.81B | ¥ 7.05B | ¥ 5.16B | ¥ 3.16B | ¥ 2.60B |
| Total Debt | ¥ 8.39B | ¥ 2.43B | ¥ 908.04M | ¥ 497.81M | ¥ 159.92M |
| Net Debt | ¥ 4.45B | ¥ -977.08M | ¥ -2.30B | ¥ -1.38B | ¥ -1.41B |
| Total Liabilities | ¥ 10.33B | ¥ 2.70B | ¥ 1.07B | ¥ 613.54M | ¥ 261.72M |
| Stockholders' Equity | ¥ 3.15B | ¥ 3.38B | ¥ 3.16B | ¥ 2.36B | ¥ 2.17B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.66B | ¥ -641.15M | ¥ 121.34M | ¥ -44.06M | ¥ 36.76M |
| Operating Cash Flow | ¥ -274.27M | ¥ 272.09M | ¥ 283.22M | ¥ 181.48M | ¥ 147.34M |
| Investing Cash Flow | ¥ -5.13B | ¥ -1.55B | ¥ -55.07M | ¥ -330.12M | ¥ -147.36M |
| Financing Cash Flow | ¥ 5.80B | ¥ 1.50B | ¥ 1.25B | ¥ 305.93M | ¥ 817.93M |