| Mar 25 | Mar 24 | Mar 23 | Mar 22 | Mar 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 4.50B | ¥ 4.66B | ¥ 5.18B | ¥ 4.95B | ¥ 6.02B |
| Gross Profit | ¥ 2.02B | ¥ 2.17B | ¥ 2.49B | ¥ 2.50B | ¥ 2.71B |
| Operating Income | ¥ -297.80M | ¥ -224.21M | ¥ 21.84M | ¥ 17.51M | ¥ -231.98M |
| EBITDA | ¥ -209.49M | ¥ -104.10M | ¥ 158.97M | ¥ 102.42M | ¥ -113.39M |
| Net Income | ¥ -369.77M | ¥ -352.26M | ¥ -132.08M | ¥ -49.12M | ¥ -507.74M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 445.28M | ¥ 628.57M | ¥ 790.34M | ¥ 1.20B | ¥ 1.42B |
| Total Assets | ¥ 2.61B | ¥ 2.66B | ¥ 3.08B | ¥ 3.24B | ¥ 3.47B |
| Total Debt | ¥ 2.28B | ¥ 2.42B | ¥ 2.56B | ¥ 2.68B | ¥ 2.86B |
| Net Debt | ¥ 1.84B | ¥ 1.79B | ¥ 1.77B | ¥ 1.49B | ¥ 1.44B |
| Total Liabilities | ¥ 3.07B | ¥ 3.25B | ¥ 3.41B | ¥ 3.57B | ¥ 3.87B |
| Stockholders' Equity | ¥ -462.79M | ¥ -597.57M | ¥ -328.33M | ¥ -328.27M | ¥ -402.54M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -381.19M | ¥ 77.16M | ¥ -91.97M | ¥ 36.16M | ¥ 74.46M |
| Operating Cash Flow | ¥ -363.21M | ¥ 80.53M | ¥ -78.56M | ¥ 95.24M | ¥ 147.78M |
| Investing Cash Flow | ¥ -83.38M | ¥ -242.91M | ¥ -8.44M | ¥ -72.39M | ¥ -646.00K |
| Financing Cash Flow | ¥ 297.92M | ¥ -122.41M | ¥ -220.97M | ¥ -280.03M | ¥ 423.23M |