| Dec 25 | Dec 24 | Dec 23 | Mar 23 | Mar 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.10B | ¥ 1.34B | ¥ 1.63B | ¥ 945.14M | ¥ 1.97B |
| Gross Profit | ¥ 382.96M | ¥ 520.85M | ¥ 679.82M | ¥ 351.12M | ¥ 554.77M |
| Operating Income | ¥ 140.48M | ¥ 161.92M | ¥ 335.65M | ¥ -486.53M | ¥ 129.20M |
| EBITDA | ¥ 301.65M | ¥ 319.26M | ¥ 511.30M | ¥ -350.84M | ¥ 330.12M |
| Net Income | ¥ 166.79M | ¥ 110.00M | ¥ 269.32M | ¥ -425.15M | ¥ 88.71M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.66B | ¥ 1.49B | ¥ 1.21B | ¥ 926.64M | ¥ 1.01B |
| Total Assets | ¥ 4.79B | ¥ 4.95B | ¥ 5.07B | ¥ 5.68B | ¥ 4.67B |
| Total Debt | ¥ 1.47B | ¥ 1.71B | ¥ 1.83B | ¥ 2.25B | ¥ 708.00M |
| Net Debt | ¥ -186.35M | ¥ 223.50M | ¥ 1.07B | ¥ 1.55B | ¥ 409.57M |
| Total Liabilities | ¥ 3.18B | ¥ 3.45B | ¥ 3.59B | ¥ 4.03B | ¥ 2.62B |
| Stockholders' Equity | ¥ 1.58B | ¥ 1.46B | ¥ 1.44B | ¥ 1.61B | ¥ 1.86B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 20.07M | ¥ 293.76M | ¥ 366.55M | ¥ 212.59M | ¥ -200.29M |
| Operating Cash Flow | ¥ 274.11M | ¥ 373.38M | ¥ 455.05M | ¥ 281.71M | ¥ 360.98M |
| Investing Cash Flow | ¥ -61.07M | ¥ 345.39M | ¥ -93.71M | ¥ 438.96M | ¥ -928.39M |
| Financing Cash Flow | ¥ -42.24M | ¥ 10.53M | ¥ -303.73M | ¥ -341.90M | ¥ 240.33M |