| Dec 25 | Dec 24 | Dec 23 | Dec 22 | |
|---|---|---|---|---|
| Income Statement | ||||
| Total Revenue | ¥ 34.29B | ¥ 26.88B | ¥ 16.14B | ¥ 6.22B |
| Gross Profit | ¥ 32.38B | ¥ 25.61B | ¥ 15.47B | ¥ 5.79B |
| Operating Income | ¥ 6.75B | ¥ 4.25B | ¥ 1.96B | ¥ 122.72M |
| EBITDA | ¥ 7.03B | ¥ 4.17B | ¥ 2.15B | ¥ 205.38M |
| Net Income | ¥ 5.31B | ¥ 2.80B | ¥ 1.80B | ¥ 256.75M |
| Balance Sheet | ||||
| Cash & Short-Term Investments | ¥ 14.23B | ¥ 12.24B | ¥ 8.00B | ¥ 3.98B |
| Total Assets | ¥ 33.61B | ¥ 26.58B | ¥ 17.80B | ¥ 8.79B |
| Total Debt | ¥ 11.92B | ¥ 11.43B | ¥ 8.18B | ¥ 2.86B |
| Net Debt | ¥ -2.30B | ¥ -812.35M | ¥ 184.43M | ¥ -1.12B |
| Total Liabilities | ¥ 19.07B | ¥ 17.48B | ¥ 11.60B | ¥ 4.40B |
| Stockholders' Equity | ¥ 14.54B | ¥ 9.10B | ¥ 6.20B | ¥ 4.39B |
| Cash Flow | ||||
| Free Cash Flow | ¥ 2.20B | ¥ 1.05B | ¥ -1.24B | ¥ -2.05B |
| Operating Cash Flow | ¥ 2.67B | ¥ 1.18B | ¥ -749.23M | ¥ -1.95B |
| Investing Cash Flow | ¥ -1.28B | ¥ -284.33M | ¥ -541.62M | ¥ -387.56M |
| Financing Cash Flow | ¥ 581.65M | ¥ 3.34B | ¥ 5.31B | ¥ 2.06B |