| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 10.23B | ¥ 6.85B | ¥ 4.48B | ¥ 1.17B | ¥ 1.46B |
| Gross Profit | ¥ 3.75B | ¥ 3.01B | ¥ 2.30B | ¥ 747.52M | ¥ 1.03B |
| Operating Income | ¥ 731.43M | ¥ 337.94M | ¥ 163.60M | ¥ -160.62M | ¥ 305.61M |
| EBITDA | ¥ 879.37M | ¥ 703.61M | ¥ 493.38M | ¥ -1.74B | ¥ 314.03M |
| Net Income | ¥ 143.75M | ¥ 74.15M | ¥ 114.13M | ¥ -1.83B | ¥ 229.21M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.37B | ¥ 3.23B | ¥ 1.49B | ¥ 1.09B | ¥ 560.69M |
| Total Assets | ¥ 9.41B | ¥ 8.26B | ¥ 4.40B | ¥ 3.86B | ¥ 3.39B |
| Total Debt | ¥ 1.77B | ¥ 1.84B | ¥ 1.26B | ¥ 1.93B | ¥ 1.80B |
| Net Debt | ¥ -2.60B | ¥ -1.39B | ¥ -235.15M | ¥ 831.55M | ¥ 1.24B |
| Total Liabilities | ¥ 4.88B | ¥ 4.05B | ¥ 2.24B | ¥ 2.61B | ¥ 2.08B |
| Stockholders' Equity | ¥ 4.53B | ¥ 4.22B | ¥ 2.16B | ¥ 1.43B | ¥ 1.31B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.39B | ¥ 989.93M | ¥ 430.94M | ¥ -407.57M | ¥ -132.63M |
| Operating Cash Flow | ¥ 1.41B | ¥ 1.16B | ¥ 561.86M | ¥ -218.22M | ¥ 46.59M |
| Investing Cash Flow | ¥ -272.80M | ¥ -19.77M | ¥ -87.64M | ¥ -194.09M | ¥ -2.51B |
| Financing Cash Flow | ¥ 10.99M | ¥ 121.07M | ¥ -80.73M | ¥ -96.72M | ¥ 2.32B |