| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 26.84B | ¥ 23.61B | ¥ 26.01B | ¥ 17.42B | ¥ 12.69B |
| Gross Profit | ¥ 19.99B | ¥ 18.04B | ¥ 22.43B | ¥ 14.74B | ¥ 11.09B |
| Operating Income | ¥ -2.31B | ¥ -546.55M | ¥ 4.58B | ¥ 1.23B | ¥ 1.12B |
| EBITDA | ¥ -1.17B | ¥ 436.69M | ¥ 5.19B | ¥ 1.76B | ¥ 1.50B |
| Net Income | ¥ -4.41B | ¥ 1.10B | ¥ 8.09B | ¥ 388.83M | ¥ 1.07B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 21.10B | ¥ 12.93B | ¥ 23.15B | ¥ 11.24B | ¥ 14.35B |
| Total Assets | ¥ 83.79B | ¥ 71.94B | ¥ 64.27B | ¥ 33.91B | ¥ 30.30B |
| Total Debt | ¥ 5.37B | ¥ 22.66B | ¥ 18.84B | ¥ 537.36M | ¥ 1.13B |
| Net Debt | ¥ -15.74B | ¥ 12.55B | ¥ -2.79B | ¥ -10.51B | ¥ -13.23B |
| Total Liabilities | ¥ 32.11B | ¥ 32.07B | ¥ 27.72B | ¥ 14.10B | ¥ 11.03B |
| Stockholders' Equity | ¥ 50.15B | ¥ 36.45B | ¥ 33.79B | ¥ 20.97B | ¥ 18.86B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -2.74B | ¥ -3.69B | ¥ 5.28B | ¥ -580.20M | ¥ 172.78M |
| Operating Cash Flow | ¥ -2.41B | ¥ -3.16B | ¥ 6.55B | ¥ 393.32M | ¥ 552.27M |
| Investing Cash Flow | ¥ 2.73B | ¥ -12.89B | ¥ -3.33B | ¥ -4.12B | ¥ 2.24B |
| Financing Cash Flow | ¥ 10.47B | ¥ 3.22B | ¥ 7.17B | ¥ -646.33M | ¥ 357.06M |