| Mar 25 | Mar 24 | Mar 23 | Mar 22 | Mar 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 6.43B | ¥ 5.24B | ¥ 4.68B | ¥ 3.50B | ¥ 1.98B |
| Gross Profit | ¥ 1.52B | ¥ 1.17B | ¥ 1.03B | ¥ 785.13M | ¥ 541.43M |
| Operating Income | ¥ 485.13M | ¥ 298.21M | ¥ 196.31M | ¥ 87.41M | ¥ -43.74M |
| EBITDA | ¥ 886.05M | ¥ 637.26M | ¥ 501.43M | ¥ 300.01M | ¥ 76.29M |
| Net Income | ¥ 389.16M | ¥ 198.01M | ¥ 191.52M | ¥ 88.44M | ¥ 75.02M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.06B | ¥ 996.16M | ¥ 900.02M | ¥ 492.38M | ¥ 1.06B |
| Total Assets | ¥ 6.65B | ¥ 5.89B | ¥ 5.08B | ¥ 4.14B | ¥ 4.26B |
| Total Debt | ¥ 2.96B | ¥ 3.05B | ¥ 2.73B | ¥ 2.51B | ¥ 2.61B |
| Net Debt | ¥ 1.90B | ¥ 2.06B | ¥ 1.83B | ¥ 2.02B | ¥ 1.55B |
| Total Liabilities | ¥ 4.23B | ¥ 4.19B | ¥ 3.84B | ¥ 3.23B | ¥ 3.41B |
| Stockholders' Equity | ¥ 2.42B | ¥ 1.71B | ¥ 1.24B | ¥ 913.15M | ¥ 845.03M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 166.72M | ¥ -132.42M | ¥ 242.63M | ¥ -320.79M | ¥ -157.31M |
| Operating Cash Flow | ¥ 542.92M | ¥ 242.53M | ¥ 519.88M | ¥ -8.49M | ¥ 141.01M |
| Investing Cash Flow | ¥ -360.09M | ¥ -381.55M | ¥ -233.14M | ¥ -355.51M | ¥ -890.91M |
| Financing Cash Flow | ¥ -205.44M | ¥ 207.26M | ¥ 85.19M | ¥ -217.66M | ¥ 1.24B |