| Dec 25 | Dec 24 | Dec 23 | Dec 22 | |
|---|---|---|---|---|
| Income Statement | ||||
| Total Revenue | ¥ 13.78B | ¥ 12.36B | ¥ 8.27B | ¥ 4.01B |
| Gross Profit | ¥ 3.35B | ¥ 2.95B | ¥ 2.05B | ¥ 929.10M |
| Operating Income | ¥ 755.97M | ¥ 542.32M | ¥ 120.01M | ¥ -84.75M |
| EBITDA | ¥ 750.89M | ¥ 613.13M | ¥ 165.75M | ¥ 58.61M |
| Net Income | ¥ 454.62M | ¥ 321.00M | ¥ 168.35M | ¥ 11.49M |
| Balance Sheet | ||||
| Cash & Short-Term Investments | ¥ 2.07B | ¥ 2.04B | ¥ 1.78B | ¥ 1.78B |
| Total Assets | ¥ 4.44B | ¥ 4.31B | ¥ 2.34B | ¥ 3.15B |
| Total Debt | ¥ 406.98M | ¥ 358.89M | ¥ 597.50M | ¥ 597.50M |
| Net Debt | ¥ -1.66B | ¥ -1.68B | ¥ -1.18B | ¥ -1.18B |
| Total Liabilities | ¥ 2.17B | ¥ 2.42B | ¥ 1.54B | ¥ 2.18B |
| Stockholders' Equity | ¥ 2.27B | ¥ 1.90B | ¥ 795.49M | ¥ 963.83M |
| Cash Flow | ||||
| Free Cash Flow | ¥ 178.52M | ¥ -25.27M | ¥ 414.74M | ¥ 149.53M |
| Operating Cash Flow | ¥ 268.44M | ¥ 626.22M | ¥ 587.92M | ¥ 210.62M |
| Investing Cash Flow | ¥ -210.50M | ¥ -728.41M | ¥ -156.43M | ¥ -64.77M |
| Financing Cash Flow | ¥ -30.45M | ¥ 362.51M | ¥ -235.16M | ¥ -234.48M |