| Mar 25 | Mar 24 | Mar 23 | Mar 22 | Mar 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.76B | ¥ 1.28B | ¥ 3.55B | ¥ 4.24B | ¥ 4.71B |
| Gross Profit | ¥ 687.62M | ¥ 510.79M | ¥ 1.08B | ¥ 1.76B | ¥ 2.16B |
| Operating Income | ¥ 99.00M | ¥ 9.28M | ¥ -750.95M | ¥ -564.41M | ¥ -437.78M |
| EBITDA | ¥ 349.97M | ¥ 261.17M | ¥ -487.36M | ¥ -524.89M | ¥ -426.82M |
| Net Income | ¥ -46.44M | ¥ 40.73M | ¥ -1.13B | ¥ -892.90M | ¥ -416.27M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 204.27M | ¥ 467.37M | ¥ 55.76M | ¥ 605.10M | ¥ 505.63M |
| Total Assets | ¥ 10.12B | ¥ 8.34B | ¥ 7.65B | ¥ 2.59B | ¥ 3.47B |
| Total Debt | ¥ 8.12B | ¥ 6.69B | ¥ 6.69B | ¥ 1.50B | ¥ 1.80B |
| Net Debt | ¥ 7.92B | ¥ 6.22B | ¥ 6.64B | ¥ 895.43M | ¥ 1.29B |
| Total Liabilities | ¥ 8.99B | ¥ 7.42B | ¥ 7.48B | ¥ 2.47B | ¥ 2.47B |
| Stockholders' Equity | ¥ 1.13B | ¥ 921.34M | ¥ 168.40M | ¥ 119.72M | ¥ 1.00B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 304.29M | ¥ 30.85M | ¥ -168.00M | ¥ -368.05M | ¥ -996.84M |
| Operating Cash Flow | ¥ 330.67M | ¥ 59.53M | ¥ -157.89M | ¥ -272.57M | ¥ -247.84M |
| Investing Cash Flow | ¥ -328.11M | ¥ -158.40M | ¥ -1.37B | ¥ 647.57M | ¥ -570.31M |
| Financing Cash Flow | ¥ -265.64M | ¥ 510.48M | ¥ 1.11B | ¥ -276.70M | ¥ 1.06B |