| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.82B | ¥ 2.67B | ¥ 1.95B | ¥ 2.04B | ¥ 2.03B |
| Gross Profit | ¥ 1.03B | ¥ 882.64M | ¥ 605.25M | ¥ 760.31M | ¥ 543.30M |
| Operating Income | ¥ 190.34M | ¥ 108.42M | ¥ -133.18M | ¥ 76.73M | ¥ -70.21M |
| EBITDA | ¥ 250.98M | ¥ 171.38M | ¥ -98.84M | ¥ 109.13M | ¥ -32.03M |
| Net Income | ¥ 130.23M | ¥ 106.09M | ¥ -147.79M | ¥ 73.76M | ¥ -50.45M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 372.65M | ¥ 285.76M | ¥ 169.08M | ¥ 303.40M | ¥ 158.44M |
| Total Assets | ¥ 830.99M | ¥ 689.57M | ¥ 537.32M | ¥ 563.36M | ¥ 383.75M |
| Total Debt | ¥ 0.00 | ¥ 138.00K | ¥ 407.00K | ¥ 664.00K | ¥ 30.91M |
| Net Debt | ¥ -372.65M | ¥ -285.62M | ¥ -168.67M | ¥ -302.74M | ¥ -127.53M |
| Total Liabilities | ¥ 259.50M | ¥ 248.27M | ¥ 202.10M | ¥ 222.78M | ¥ 199.69M |
| Stockholders' Equity | ¥ 571.49M | ¥ 441.31M | ¥ 335.00M | ¥ 340.58M | ¥ 184.05M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 193.70M | ¥ 117.22M | ¥ -261.98M | ¥ 75.11M | ¥ -123.15M |
| Operating Cash Flow | ¥ 194.15M | ¥ 201.59M | ¥ -187.82M | ¥ 150.09M | ¥ -106.73M |
| Investing Cash Flow | ¥ -107.07M | ¥ -84.64M | ¥ -88.66M | ¥ -74.88M | ¥ -21.94M |
| Financing Cash Flow | ¥ -184.00K | ¥ -269.00K | ¥ 142.16M | ¥ 69.75M | ¥ 15.65M |