| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.01B | ¥ 1.06B | ¥ 1.47B | ¥ 766.57M | ¥ 652.25M |
| Gross Profit | ¥ 342.45M | ¥ 357.40M | ¥ 418.55M | ¥ 31.96M | ¥ 27.77M |
| Operating Income | ¥ 19.15M | ¥ 28.01M | ¥ 67.72M | ¥ 31.62M | ¥ 37.11M |
| EBITDA | ¥ 32.34M | ¥ 36.86M | ¥ 72.02M | ¥ 34.97M | ¥ 38.64M |
| Net Income | ¥ 9.52M | ¥ 39.79M | ¥ 77.67M | ¥ 36.14M | ¥ 39.51M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 35.14M | ¥ 33.18M | ¥ 30.12M | ¥ 48.48M | ¥ 74.10M |
| Total Assets | ¥ 454.13M | ¥ 403.25M | ¥ 291.82M | ¥ 34.70M | ¥ 35.48M |
| Total Debt | ¥ 94.92M | ¥ 68.03M | ¥ 39.47M | ¥ 6.75M | ¥ 0.00 |
| Net Debt | ¥ 64.60M | ¥ 37.65M | ¥ 9.34M | ¥ -6.12M | ¥ -6.91M |
| Total Liabilities | ¥ 139.82M | ¥ 137.67M | ¥ 95.23M | ¥ 17.76M | ¥ 22.74M |
| Stockholders' Equity | ¥ 311.49M | ¥ 262.83M | ¥ 194.14M | ¥ 115.86M | ¥ 12.70M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -46.05M | ¥ -56.98M | ¥ -48.51M | ¥ -4.28M | ¥ 5.66M |
| Operating Cash Flow | ¥ 34.92M | ¥ 20.19M | ¥ -36.41M | ¥ -2.25M | ¥ 9.40M |
| Investing Cash Flow | ¥ -104.34M | ¥ -79.95M | ¥ -12.10M | ¥ 16.82M | ¥ -47.85M |
| Financing Cash Flow | ¥ 69.20M | ¥ 60.75M | ¥ 29.42M | ¥ 3.42M | ¥ 26.50M |