| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 13.40B | ¥ 10.99B | ¥ 8.63B | ¥ 7.30B | ¥ 5.44B |
| Gross Profit | ¥ 9.71B | ¥ 7.87B | ¥ 6.24B | ¥ 5.37B | ¥ 3.99B |
| Operating Income | ¥ 1.43B | ¥ 260.92M | ¥ -881.42M | ¥ -882.54M | ¥ 170.62M |
| EBITDA | ¥ 1.45B | ¥ 142.95M | ¥ -1.88B | ¥ -779.95M | ¥ -63.41M |
| Net Income | ¥ 1.10B | ¥ 320.73M | ¥ -2.11B | ¥ -930.78M | ¥ -106.65M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 6.60B | ¥ 4.74B | ¥ 3.83B | ¥ 4.24B | ¥ 4.17B |
| Total Assets | ¥ 9.65B | ¥ 7.30B | ¥ 6.22B | ¥ 7.09B | ¥ 6.98B |
| Total Debt | ¥ 1.82B | ¥ 1.32B | ¥ 1.38B | ¥ 1.84B | ¥ 916.09M |
| Net Debt | ¥ -4.78B | ¥ -3.42B | ¥ -2.45B | ¥ -2.40B | ¥ -3.26B |
| Total Liabilities | ¥ 4.84B | ¥ 4.10B | ¥ 3.47B | ¥ 3.02B | ¥ 2.03B |
| Stockholders' Equity | ¥ 4.79B | ¥ 3.15B | ¥ 2.60B | ¥ 4.06B | ¥ 4.86B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.33B | ¥ 842.86M | ¥ -371.80M | ¥ -883.55M | ¥ 391.12M |
| Operating Cash Flow | ¥ 1.38B | ¥ 900.48M | ¥ -325.09M | ¥ -809.23M | ¥ 410.90M |
| Investing Cash Flow | ¥ 215.71M | ¥ -49.69M | ¥ -89.00M | ¥ -135.11M | ¥ -1.33B |
| Financing Cash Flow | ¥ 264.84M | ¥ 66.77M | ¥ 905.00K | ¥ 1.01B | ¥ 3.00B |