| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 9.53B | ¥ 8.47B | ¥ 6.49B | ¥ 4.59B | ¥ 3.37B |
| Gross Profit | ¥ 6.60B | ¥ 5.84B | ¥ 4.14B | ¥ 3.19B | ¥ 2.38B |
| Operating Income | ¥ 485.07M | ¥ 96.86M | ¥ -684.71M | ¥ -719.27M | ¥ -688.09M |
| EBITDA | ¥ 1.04B | ¥ -741.13M | ¥ -305.22M | ¥ -540.93M | ¥ -592.73M |
| Net Income | ¥ 215.05M | ¥ -1.17B | ¥ -620.00M | ¥ -678.53M | ¥ -708.40M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.46B | ¥ 2.91B | ¥ 2.10B | ¥ 2.85B | ¥ 3.20B |
| Total Assets | ¥ 6.68B | ¥ 6.11B | ¥ 6.27B | ¥ 5.40B | ¥ 5.17B |
| Total Debt | ¥ 931.93M | ¥ 1.16B | ¥ 1.38B | ¥ 865.50M | ¥ 467.50M |
| Net Debt | ¥ -2.52B | ¥ -1.75B | ¥ -723.93M | ¥ -1.98B | ¥ -2.73B |
| Total Liabilities | ¥ 4.68B | ¥ 4.52B | ¥ 3.88B | ¥ 2.53B | ¥ 1.77B |
| Stockholders' Equity | ¥ 2.00B | ¥ 1.60B | ¥ 2.48B | ¥ 2.83B | ¥ 3.33B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 896.86M | ¥ 886.76M | ¥ 468.00M | ¥ -691.61M | ¥ -784.56M |
| Operating Cash Flow | ¥ 937.86M | ¥ 1.48B | ¥ 469.54M | ¥ -283.68M | ¥ -475.25M |
| Investing Cash Flow | ¥ -585.82M | ¥ -650.12M | ¥ -1.45B | ¥ -517.08M | ¥ -840.21M |
| Financing Cash Flow | ¥ -156.69M | ¥ -14.59M | ¥ 236.94M | ¥ 450.97M | ¥ 2.67B |