| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 8.79B | ¥ 6.35B | ¥ 5.43B | ¥ 6.19B | ¥ 2.83B |
| Gross Profit | ¥ 2.11B | ¥ 1.56B | ¥ 1.59B | ¥ 2.30B | ¥ 1.14B |
| Operating Income | ¥ 529.66M | ¥ 331.88M | ¥ 310.00M | ¥ 1.17B | ¥ 468.17M |
| EBITDA | ¥ 760.71M | ¥ 29.07M | ¥ 153.83M | ¥ 1.35B | ¥ 483.13M |
| Net Income | ¥ 307.77M | ¥ 73.50M | ¥ 33.43M | ¥ 851.65M | ¥ 307.06M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.32B | ¥ 1.47B | ¥ 1.82B | ¥ 2.19B | ¥ 1.52B |
| Total Assets | ¥ 7.09B | ¥ 3.59B | ¥ 4.21B | ¥ 4.92B | ¥ 2.75B |
| Total Debt | ¥ 1.43B | ¥ 501.00M | ¥ 923.00M | ¥ 1.34B | ¥ 346.08M |
| Net Debt | ¥ 110.34M | ¥ -970.00M | ¥ -901.00M | ¥ -844.72M | ¥ -1.18B |
| Total Liabilities | ¥ 3.01B | ¥ 1.50B | ¥ 2.07B | ¥ 2.74B | ¥ 1.04B |
| Stockholders' Equity | ¥ 3.45B | ¥ 1.79B | ¥ 1.67B | ¥ 1.66B | ¥ 1.65B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -502.77M | ¥ 214.00M | ¥ 188.00M | ¥ 956.61M | ¥ 339.13M |
| Operating Cash Flow | ¥ -498.72M | ¥ 214.95M | ¥ 191.00M | ¥ 976.31M | ¥ 359.72M |
| Investing Cash Flow | ¥ -541.55M | ¥ -104.68M | ¥ -95.15M | ¥ -471.03M | ¥ -464.19M |
| Financing Cash Flow | ¥ 887.72M | ¥ -473.34M | ¥ -461.00M | ¥ 161.14M | ¥ 407.84M |