| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 57.30B | ¥ 50.71B | ¥ 33.46B | ¥ 24.79B | ¥ 19.26B |
| Gross Profit | ¥ 21.93B | ¥ 18.76B | ¥ 12.70B | ¥ 9.29B | ¥ 6.28B |
| Operating Income | ¥ 1.74B | ¥ 2.47B | ¥ 685.00M | ¥ -22.66M | ¥ -245.29M |
| EBITDA | ¥ 3.83B | ¥ 3.85B | ¥ 1.75B | ¥ 871.05M | ¥ 521.61M |
| Net Income | ¥ 927.00M | ¥ 2.33B | ¥ 559.00M | ¥ 239.23M | ¥ -855.59M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 8.61B | ¥ 9.66B | ¥ 6.27B | ¥ 6.14B | ¥ 3.47B |
| Total Assets | ¥ 45.14B | ¥ 34.16B | ¥ 23.25B | ¥ 18.82B | ¥ 13.40B |
| Total Debt | ¥ 14.32B | ¥ 5.61B | ¥ 961.00M | ¥ 1.30B | ¥ 1.39B |
| Net Debt | ¥ 5.71B | ¥ -4.05B | ¥ -5.30B | ¥ -4.84B | ¥ -2.08B |
| Total Liabilities | ¥ 28.05B | ¥ 17.44B | ¥ 9.65B | ¥ 7.31B | ¥ 6.17B |
| Stockholders' Equity | ¥ 16.89B | ¥ 16.59B | ¥ 13.51B | ¥ 11.43B | ¥ 7.14B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -581.00M | ¥ 1.98B | ¥ 606.00M | ¥ -858.69M | ¥ -408.13M |
| Operating Cash Flow | ¥ 268.00M | ¥ 2.40B | ¥ 1.03B | ¥ -702.43M | ¥ -249.92M |
| Investing Cash Flow | ¥ -5.87B | ¥ -1.34B | ¥ -1.26B | ¥ -102.00M | ¥ -346.44M |
| Financing Cash Flow | ¥ 4.41B | ¥ 2.13B | ¥ 204.00M | ¥ 3.32B | ¥ -512.91M |