| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 4.14B | ¥ 3.31B | ¥ 2.78B | ¥ 2.32B | ¥ 1.88B |
| Gross Profit | ¥ 3.88B | ¥ 3.11B | ¥ 2.57B | ¥ 2.10B | ¥ 1.64B |
| Operating Income | ¥ 256.14M | ¥ 52.84M | ¥ -380.22M | ¥ -732.06M | ¥ -456.54M |
| EBITDA | ¥ 277.08M | ¥ 86.15M | ¥ -398.79M | ¥ -733.26M | ¥ -418.75M |
| Net Income | ¥ 440.64M | ¥ 98.94M | ¥ -414.84M | ¥ -756.49M | ¥ -436.17M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.05B | ¥ 2.15B | ¥ 1.99B | ¥ 2.19B | ¥ 872.08M |
| Total Assets | ¥ 6.15B | ¥ 3.77B | ¥ 3.31B | ¥ 3.30B | ¥ 1.75B |
| Total Debt | ¥ 682.50M | ¥ 80.00M | ¥ 160.00M | ¥ 160.00M | ¥ 160.00M |
| Net Debt | ¥ -2.36B | ¥ -2.07B | ¥ -1.83B | ¥ -2.03B | ¥ -712.08M |
| Total Liabilities | ¥ 3.27B | ¥ 2.05B | ¥ 1.75B | ¥ 1.49B | ¥ 1.18B |
| Stockholders' Equity | ¥ 2.88B | ¥ 1.72B | ¥ 1.56B | ¥ 1.82B | ¥ 574.11M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 393.29M | ¥ 224.37M | ¥ -358.94M | ¥ -683.10M | ¥ -652.22M |
| Operating Cash Flow | ¥ 393.29M | ¥ 225.76M | ¥ -346.58M | ¥ -660.12M | ¥ -646.87M |
| Investing Cash Flow | ¥ -747.80M | ¥ -9.77M | ¥ -12.78M | ¥ -23.45M | ¥ -5.35M |
| Financing Cash Flow | ¥ 1.24B | ¥ -38.14M | ¥ 158.93M | ¥ 2.00B | ¥ 0.00 |