| Mar 25 | Mar 24 | Mar 23 | Mar 22 | Mar 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 271.94B | ¥ 281.93B | ¥ 262.65B | ¥ 222.76B | ¥ 202.82B |
| Gross Profit | ¥ 27.04B | ¥ 26.74B | ¥ 26.09B | ¥ 27.16B | ¥ 19.91B |
| Operating Income | ¥ 6.81B | ¥ 8.22B | ¥ 9.73B | ¥ 11.76B | ¥ 6.51B |
| EBITDA | ¥ 10.99B | ¥ 11.43B | ¥ 12.87B | ¥ 14.77B | ¥ 8.95B |
| Net Income | ¥ 4.89B | ¥ 5.76B | ¥ 7.02B | ¥ 8.14B | ¥ 4.51B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.44B | ¥ 6.69B | ¥ 2.98B | ¥ 6.35B | ¥ 5.13B |
| Total Assets | ¥ 203.53B | ¥ 208.50B | ¥ 188.69B | ¥ 170.47B | ¥ 144.09B |
| Total Debt | ¥ 56.73B | ¥ 46.76B | ¥ 36.35B | ¥ 30.09B | ¥ 20.17B |
| Net Debt | ¥ 52.30B | ¥ 40.07B | ¥ 33.38B | ¥ 23.74B | ¥ 15.04B |
| Total Liabilities | ¥ 105.25B | ¥ 112.95B | ¥ 98.37B | ¥ 87.19B | ¥ 70.15B |
| Stockholders' Equity | ¥ 97.39B | ¥ 94.73B | ¥ 89.62B | ¥ 82.63B | ¥ 73.72B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -9.42B | ¥ -2.35B | ¥ -8.27B | ¥ -9.77B | ¥ 8.87B |
| Operating Cash Flow | ¥ 5.76B | ¥ 15.94B | ¥ -4.39B | ¥ -5.14B | ¥ 14.63B |
| Investing Cash Flow | ¥ -15.64B | ¥ -20.78B | ¥ 309.00M | ¥ -5.04B | ¥ -5.66B |
| Financing Cash Flow | ¥ 7.63B | ¥ 8.66B | ¥ 4.60B | ¥ 10.46B | ¥ -9.13B |