| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Mar 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 349.48B | ¥ 291.50B | ¥ 280.27B | ¥ 257.24B | ¥ 205.66B |
| Gross Profit | ¥ 93.19B | ¥ 84.52B | ¥ 73.62B | ¥ 64.22B | ¥ 46.33B |
| Operating Income | ¥ 18.55B | ¥ 23.78B | ¥ 18.35B | ¥ 9.59B | ¥ 5.25B |
| EBITDA | ¥ 28.51B | ¥ 24.79B | ¥ 24.36B | ¥ 16.14B | ¥ 11.44B |
| Net Income | ¥ 18.30B | ¥ 6.64B | ¥ 7.77B | ¥ 2.95B | ¥ 13.10B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 81.84B | ¥ 93.13B | ¥ 94.34B | ¥ 98.16B | ¥ 118.40B |
| Total Assets | ¥ 458.53B | ¥ 403.42B | ¥ 365.24B | ¥ 356.69B | ¥ 344.72B |
| Total Debt | ¥ 149.66B | ¥ 122.47B | ¥ 91.31B | ¥ 98.33B | ¥ 98.17B |
| Net Debt | ¥ 68.63B | ¥ 29.35B | ¥ -2.81B | ¥ 345.00M | ¥ -20.22B |
| Total Liabilities | ¥ 252.58B | ¥ 214.53B | ¥ 183.89B | ¥ 188.92B | ¥ 184.41B |
| Stockholders' Equity | ¥ 205.86B | ¥ 188.79B | ¥ 181.03B | ¥ 167.23B | ¥ 159.11B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -12.72B | ¥ -7.69B | ¥ 7.01B | ¥ -24.21B | ¥ 14.74B |
| Operating Cash Flow | ¥ -2.41B | ¥ 26.00M | ¥ 10.12B | ¥ -20.42B | ¥ 17.33B |
| Investing Cash Flow | ¥ -649.00M | ¥ -25.11B | ¥ -3.98B | ¥ 4.52B | ¥ -7.08B |
| Financing Cash Flow | ¥ -2.11B | ¥ 21.62B | ¥ -13.25B | ¥ -5.05B | ¥ -471.00M |