| Mar 25 | Mar 24 | Mar 23 | Mar 22 | Mar 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 561.00B | ¥ 512.48B | ¥ 487.13B | ¥ 399.59B | ¥ 323.81B |
| Gross Profit | ¥ 46.27B | ¥ 44.03B | ¥ 39.23B | ¥ 29.11B | ¥ 24.01B |
| Operating Income | ¥ 14.17B | ¥ 15.93B | ¥ 14.42B | ¥ 7.59B | ¥ 6.24B |
| EBITDA | ¥ 18.86B | ¥ 20.15B | ¥ 18.54B | ¥ 10.95B | ¥ 9.90B |
| Net Income | ¥ 7.47B | ¥ 7.00B | ¥ 7.09B | ¥ 5.96B | ¥ 4.05B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 44.42B | ¥ 39.92B | ¥ 32.99B | ¥ 33.44B | ¥ 40.20B |
| Total Assets | ¥ 310.02B | ¥ 291.70B | ¥ 269.43B | ¥ 241.96B | ¥ 190.38B |
| Total Debt | ¥ 115.31B | ¥ 118.29B | ¥ 107.39B | ¥ 94.26B | ¥ 56.65B |
| Net Debt | ¥ 70.89B | ¥ 78.37B | ¥ 74.40B | ¥ 60.82B | ¥ 16.44B |
| Total Liabilities | ¥ 209.96B | ¥ 200.68B | ¥ 184.33B | ¥ 160.30B | ¥ 114.12B |
| Stockholders' Equity | ¥ 85.94B | ¥ 84.33B | ¥ 80.89B | ¥ 77.65B | ¥ 73.41B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 17.89B | ¥ 11.87B | ¥ -5.32B | ¥ -35.19B | ¥ 16.25B |
| Operating Cash Flow | ¥ 20.20B | ¥ 15.67B | ¥ -363.00M | ¥ -26.63B | ¥ 20.13B |
| Investing Cash Flow | ¥ 61.00M | ¥ -6.61B | ¥ -5.60B | ¥ -16.17B | ¥ 13.54B |
| Financing Cash Flow | ¥ -16.11B | ¥ -3.00B | ¥ 3.71B | ¥ 34.49B | ¥ -15.34B |