| Mar 25 | Mar 24 | Mar 23 | Mar 22 | Mar 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 175.75B | ¥ 181.64B | ¥ 184.72B | ¥ 142.20B | ¥ 116.07B |
| Gross Profit | ¥ 33.51B | ¥ 36.09B | ¥ 38.15B | ¥ 27.85B | ¥ 19.61B |
| Operating Income | ¥ 5.11B | ¥ 8.90B | ¥ 12.68B | ¥ 6.43B | ¥ 1.47B |
| EBITDA | ¥ 13.57B | ¥ 15.85B | ¥ 20.22B | ¥ 12.48B | ¥ 6.72B |
| Net Income | ¥ 5.88B | ¥ 8.25B | ¥ 7.82B | ¥ 7.90B | ¥ 1.70B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 25.62B | ¥ 29.49B | ¥ 25.67B | ¥ 18.30B | ¥ 20.81B |
| Total Assets | ¥ 192.58B | ¥ 206.94B | ¥ 192.34B | ¥ 170.11B | ¥ 156.01B |
| Total Debt | ¥ 26.25B | ¥ 35.99B | ¥ 33.81B | ¥ 25.56B | ¥ 25.88B |
| Net Debt | ¥ 736.00M | ¥ 6.60B | ¥ 8.75B | ¥ 7.76B | ¥ 6.11B |
| Total Liabilities | ¥ 78.77B | ¥ 93.09B | ¥ 90.98B | ¥ 75.45B | ¥ 66.74B |
| Stockholders' Equity | ¥ 110.43B | ¥ 110.90B | ¥ 98.84B | ¥ 92.42B | ¥ 87.19B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 7.70B | ¥ 4.04B | ¥ -164.00M | ¥ -2.63B | ¥ 1.17B |
| Operating Cash Flow | ¥ 18.35B | ¥ 16.32B | ¥ 9.19B | ¥ 5.26B | ¥ 7.09B |
| Investing Cash Flow | ¥ -8.36B | ¥ -12.73B | ¥ -8.12B | ¥ -5.97B | ¥ -4.01B |
| Financing Cash Flow | ¥ -14.32B | ¥ -571.00M | ¥ 5.43B | ¥ -2.30B | ¥ -2.13B |