| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 6.06B | ¥ 5.51B | ¥ 4.86B | ¥ 4.14B | ¥ 3.26B |
| Gross Profit | ¥ 4.03B | ¥ 3.62B | ¥ 3.31B | ¥ 2.70B | ¥ 2.15B |
| Operating Income | ¥ 882.76M | ¥ 550.90M | ¥ 264.83M | ¥ -818.80M | ¥ -928.55M |
| EBITDA | ¥ 898.75M | ¥ 575.91M | ¥ 316.53M | ¥ -756.20M | ¥ -867.26M |
| Net Income | ¥ 920.61M | ¥ 748.54M | ¥ -74.08M | ¥ -941.14M | ¥ -939.89M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.20B | ¥ 1.96B | ¥ 1.51B | ¥ 1.65B | ¥ 1.87B |
| Total Assets | ¥ 4.74B | ¥ 4.08B | ¥ 2.81B | ¥ 2.84B | ¥ 3.00B |
| Total Debt | ¥ 1.16B | ¥ 1.36B | ¥ 793.75M | ¥ 918.75M | ¥ 222.94M |
| Net Debt | ¥ -1.04B | ¥ -597.20M | ¥ -713.92M | ¥ -731.99M | ¥ -1.64B |
| Total Liabilities | ¥ 1.78B | ¥ 1.89B | ¥ 1.45B | ¥ 1.50B | ¥ 743.12M |
| Stockholders' Equity | ¥ 2.95B | ¥ 2.19B | ¥ 1.36B | ¥ 1.34B | ¥ 2.25B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 775.99M | ¥ 351.86M | ¥ -162.28M | ¥ -947.61M | ¥ -928.57M |
| Operating Cash Flow | ¥ 776.58M | ¥ 366.70M | ¥ -161.36M | ¥ -926.63M | ¥ -904.49M |
| Investing Cash Flow | ¥ -86.67M | ¥ -487.41M | ¥ 53.22M | ¥ -19.58M | ¥ -166.03M |
| Financing Cash Flow | ¥ -445.23M | ¥ 572.85M | ¥ -34.92M | ¥ 729.03M | ¥ 913.76M |