| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 8.10B | ¥ 5.48B | ¥ 4.15B | ¥ 2.77B | ¥ 1.62B |
| Gross Profit | ¥ 3.54B | ¥ 2.82B | ¥ 2.52B | ¥ 1.84B | ¥ 1.26B |
| Operating Income | ¥ 274.00M | ¥ 155.26M | ¥ -132.47M | ¥ -773.96M | ¥ -358.72M |
| EBITDA | ¥ 231.85M | ¥ 250.97M | ¥ -111.13M | ¥ -771.36M | ¥ -437.52M |
| Net Income | ¥ 106.64M | ¥ 215.66M | ¥ -165.52M | ¥ -822.42M | ¥ -482.46M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.87B | ¥ 1.92B | ¥ 1.77B | ¥ 1.65B | ¥ 2.24B |
| Total Assets | ¥ 6.14B | ¥ 4.22B | ¥ 3.06B | ¥ 2.88B | ¥ 3.04B |
| Total Debt | ¥ 3.65B | ¥ 2.12B | ¥ 1.19B | ¥ 1.64B | ¥ 1.90B |
| Net Debt | ¥ 1.79B | ¥ 204.02M | ¥ -537.97M | ¥ 35.79M | ¥ -345.57M |
| Total Liabilities | ¥ 4.21B | ¥ 2.42B | ¥ 1.55B | ¥ 1.97B | ¥ 2.16B |
| Stockholders' Equity | ¥ 1.93B | ¥ 1.80B | ¥ 1.51B | ¥ 909.61M | ¥ 879.79M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.50B | ¥ -939.00M | ¥ -94.33M | ¥ -1.11B | ¥ -579.98M |
| Operating Cash Flow | ¥ -1.48B | ¥ -900.55M | ¥ -85.48M | ¥ -1.03B | ¥ -437.82M |
| Investing Cash Flow | ¥ -76.00M | ¥ 81.07M | ¥ -59.26M | ¥ -108.78M | ¥ -105.92M |
| Financing Cash Flow | ¥ 1.50B | ¥ 954.28M | ¥ 263.01M | ¥ 544.46M | ¥ 1.22B |