| Dec 24 | Dec 23 | Dec 22 | |
|---|---|---|---|
| Income Statement | |||
| Total Revenue | ¥ 14.21B | ¥ 7.06B | ¥ 3.65B |
| Gross Profit | ¥ 11.14B | ¥ 5.51B | ¥ 1.63B |
| Operating Income | ¥ 2.48B | ¥ 1.26B | ¥ 306.38M |
| EBITDA | ¥ 2.48B | ¥ 1.18B | ¥ -357.97M |
| Net Income | ¥ 1.70B | ¥ 825.12M | ¥ -264.42M |
| Balance Sheet | |||
| Cash & Short-Term Investments | ¥ 3.93B | ¥ 3.02B | ¥ 1.23B |
| Total Assets | ¥ 6.97B | ¥ 4.56B | ¥ 2.11B |
| Total Debt | ¥ 1.68B | ¥ 2.27B | ¥ 1.28B |
| Net Debt | ¥ -2.25B | ¥ -743.10M | ¥ 44.09M |
| Total Liabilities | ¥ 3.66B | ¥ 3.43B | ¥ 1.81B |
| Stockholders' Equity | ¥ 3.31B | ¥ 1.13B | ¥ 303.73M |
| Cash Flow | |||
| Free Cash Flow | ¥ 1.06B | ¥ 861.49M | ¥ 7.15M |
| Operating Cash Flow | ¥ 1.31B | ¥ 900.17M | ¥ 10.91M |
| Investing Cash Flow | ¥ -156.70M | ¥ -89.69M | ¥ 184.00K |
| Financing Cash Flow | ¥ -143.02M | ¥ 973.35M | ¥ 167.33M |