| Mar 26 | Mar 25 | Mar 24 | Mar 23 | Mar 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 727.16M | ¥ 706.26M | ¥ 897.96M | ¥ 945.17M | ¥ 808.72M |
| Gross Profit | ¥ 283.04M | ¥ 155.80M | ¥ 338.36M | ¥ 583.57M | ¥ 431.04M |
| Operating Income | ¥ -126.35M | ¥ -207.49M | ¥ -75.62M | ¥ 180.27M | ¥ 18.57M |
| EBITDA | ¥ 145.94M | ¥ 43.18M | ¥ 108.43M | ¥ 304.34M | ¥ 253.61M |
| Net Income | ¥ -925.58M | ¥ -298.07M | ¥ -98.01M | ¥ 182.90M | ¥ 10.88M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 291.60M | ¥ 68.06M | ¥ 232.21M | ¥ 350.06M | ¥ 246.11M |
| Total Assets | ¥ 410.80M | ¥ 1.09B | ¥ 1.37B | ¥ 1.35B | ¥ 964.77M |
| Total Debt | ¥ 706.91M | ¥ 696.73M | ¥ 627.49M | ¥ 544.96M | ¥ 423.03M |
| Net Debt | ¥ 415.31M | ¥ 628.68M | ¥ 395.28M | ¥ 194.90M | ¥ 176.92M |
| Total Liabilities | ¥ 858.05M | ¥ 803.25M | ¥ 805.52M | ¥ 711.05M | ¥ 524.13M |
| Stockholders' Equity | ¥ -447.25M | ¥ 284.50M | ¥ 562.30M | ¥ 634.63M | ¥ 435.44M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 200.06M | ¥ 39.53M | ¥ 112.08M | ¥ 324.76M | ¥ 195.59M |
| Operating Cash Flow | ¥ 200.06M | ¥ 48.09M | ¥ 116.98M | ¥ 332.95M | ¥ 202.97M |
| Investing Cash Flow | ¥ -166.30M | ¥ -291.80M | ¥ -321.08M | ¥ -353.34M | ¥ -300.54M |
| Financing Cash Flow | ¥ 189.78M | ¥ 79.55M | ¥ 86.26M | ¥ 124.34M | ¥ 60.02M |