| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 12.15B | ¥ 11.24B | ¥ 8.44B | ¥ 6.73B | ¥ 4.66B |
| Gross Profit | ¥ 7.73B | ¥ 9.73B | ¥ 7.20B | ¥ 3.22B | ¥ 2.12B |
| Operating Income | ¥ 3.98B | ¥ 2.47B | ¥ 997.43M | ¥ -162.00M | ¥ -3.80B |
| EBITDA | ¥ 3.98B | ¥ 2.55B | ¥ 2.41B | ¥ -74.14M | ¥ -3.57B |
| Net Income | ¥ 4.29B | ¥ 3.07B | ¥ 2.21B | ¥ 406.76M | ¥ -3.65B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 17.20B | ¥ 20.81B | ¥ 18.29B | ¥ 26.22B | ¥ 25.92B |
| Total Assets | ¥ 44.35B | ¥ 41.29B | ¥ 39.35B | ¥ 36.70B | ¥ 34.40B |
| Total Debt | ¥ 35.35M | ¥ 65.13M | ¥ 84.47M | ¥ 80.52M | ¥ 9.00M |
| Net Debt | ¥ -6.10B | ¥ -5.75B | ¥ -6.69B | ¥ -5.06B | ¥ -4.28B |
| Total Liabilities | ¥ 3.05B | ¥ 3.15B | ¥ 3.45B | ¥ 2.89B | ¥ 2.87B |
| Stockholders' Equity | ¥ 40.06B | ¥ 37.68B | ¥ 35.60B | ¥ 33.66B | ¥ 31.46B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 4.50B | ¥ 2.90B | ¥ 2.17B | ¥ -101.21M | ¥ -254.64M |
| Operating Cash Flow | ¥ 4.63B | ¥ 2.97B | ¥ 2.27B | ¥ -15.52M | ¥ -211.42M |
| Investing Cash Flow | ¥ -2.72B | ¥ -2.42B | ¥ 553.74M | ¥ 2.13B | ¥ -14.40B |
| Financing Cash Flow | ¥ -1.66B | ¥ -1.52B | ¥ -1.17B | ¥ -1.33B | ¥ 8.90B |