| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 803.96B | ¥ 777.10B | ¥ 602.32B | ¥ 424.06B | ¥ 216.14B |
| Gross Profit | ¥ 142.66B | ¥ 148.16B | ¥ 109.67B | ¥ 71.41B | ¥ 27.44B |
| Operating Income | ¥ 40.18B | ¥ 50.49B | ¥ 38.10B | ¥ 21.54B | ¥ 4.63B |
| EBITDA | ¥ 120.88B | ¥ 112.25B | ¥ 76.52B | ¥ 40.78B | ¥ 20.23B |
| Net Income | ¥ 32.62B | ¥ 40.25B | ¥ 30.04B | ¥ 16.62B | ¥ 3.05B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 129.96B | ¥ 143.25B | ¥ 118.66B | ¥ 72.10B | ¥ 56.06B |
| Total Assets | ¥ 883.73B | ¥ 783.36B | ¥ 679.55B | ¥ 493.86B | ¥ 295.78B |
| Total Debt | ¥ 119.12B | ¥ 30.24B | ¥ 39.15B | ¥ 15.36B | ¥ 22.41B |
| Net Debt | ¥ 43.70B | ¥ -72.50B | ¥ -69.95B | ¥ -36.11B | ¥ -28.05B |
| Total Liabilities | ¥ 625.19B | ¥ 584.67B | ¥ 529.09B | ¥ 372.47B | ¥ 191.54B |
| Stockholders' Equity | ¥ 246.27B | ¥ 185.25B | ¥ 138.81B | ¥ 111.03B | ¥ 95.07B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -97.67B | ¥ 36.09B | ¥ 47.63B | ¥ 43.38B | ¥ 28.12B |
| Operating Cash Flow | ¥ 59.14B | ¥ 133.45B | ¥ 169.73B | ¥ 140.84B | ¥ 65.47B |
| Investing Cash Flow | ¥ -197.46B | ¥ -129.08B | ¥ -125.66B | ¥ -120.60B | ¥ -45.40B |
| Financing Cash Flow | ¥ 104.61B | ¥ -10.27B | ¥ 12.82B | ¥ -19.49B | ¥ 16.06B |