| Mar 26 | Mar 25 | Mar 24 | Mar 23 | Mar 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 116.92B | ¥ 94.77B | ¥ 80.29B | ¥ 79.91B | ¥ 74.60B |
| Gross Profit | ¥ 28.66B | ¥ 23.81B | ¥ 20.35B | ¥ 18.13B | ¥ 17.05B |
| Operating Income | ¥ 18.50B | ¥ 14.55B | ¥ 11.63B | ¥ 9.48B | ¥ 8.66B |
| EBITDA | ¥ 19.39B | ¥ 15.10B | ¥ 12.18B | ¥ 9.90B | ¥ 9.00B |
| Net Income | ¥ 11.17B | ¥ 9.33B | ¥ 7.52B | ¥ 6.15B | ¥ 5.43B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 17.40B | ¥ 31.24B | ¥ 16.24B | ¥ 26.55B | ¥ 27.72B |
| Total Assets | ¥ 268.50B | ¥ 227.03B | ¥ 168.95B | ¥ 135.87B | ¥ 114.32B |
| Total Debt | ¥ 170.80B | ¥ 140.88B | ¥ 86.63B | ¥ 62.35B | ¥ 44.63B |
| Net Debt | ¥ 153.40B | ¥ 109.63B | ¥ 70.38B | ¥ 35.80B | ¥ 16.90B |
| Total Liabilities | ¥ 186.95B | ¥ 153.57B | ¥ 102.08B | ¥ 74.90B | ¥ 58.62B |
| Stockholders' Equity | ¥ 81.55B | ¥ 73.46B | ¥ 66.87B | ¥ 60.97B | ¥ 55.70B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -39.84B | ¥ -36.30B | ¥ -32.80B | ¥ -17.87B | ¥ -10.36B |
| Operating Cash Flow | ¥ -39.53B | ¥ -35.44B | ¥ -32.21B | ¥ -12.86B | ¥ -9.37B |
| Investing Cash Flow | ¥ -1.10B | ¥ -1.05B | ¥ -603.22M | ¥ -4.82B | ¥ -1.06B |
| Financing Cash Flow | ¥ 26.40B | ¥ 51.34B | ¥ 22.51B | ¥ 16.71B | ¥ 6.41B |