| Dec 25 | Mar 25 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 96.08B | ¥ 113.60B | ¥ 95.09B | ¥ 99.43B | ¥ 79.02B |
| Gross Profit | ¥ 31.08B | ¥ 36.46B | ¥ 27.95B | ¥ 26.61B | ¥ 20.59B |
| Operating Income | ¥ 21.51B | ¥ 21.31B | ¥ 16.84B | ¥ 15.49B | ¥ 10.38B |
| EBITDA | ¥ 21.48B | ¥ 24.02B | ¥ 19.18B | ¥ 13.96B | ¥ 11.51B |
| Net Income | ¥ 8.87B | ¥ 11.19B | ¥ 9.83B | ¥ 5.64B | ¥ 5.96B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 42.25B | ¥ 46.80B | ¥ 48.91B | ¥ 35.72B | ¥ 33.67B |
| Total Assets | ¥ 480.02B | ¥ 459.85B | ¥ 370.27B | ¥ 263.73B | ¥ 252.77B |
| Total Debt | ¥ 361.58B | ¥ 336.39B | ¥ 293.79B | ¥ 169.06B | ¥ 163.04B |
| Net Debt | ¥ 319.33B | ¥ 289.59B | ¥ 244.96B | ¥ 133.34B | ¥ 129.37B |
| Total Liabilities | ¥ 401.88B | ¥ 381.16B | ¥ 299.80B | ¥ 199.58B | ¥ 190.14B |
| Stockholders' Equity | ¥ 78.81B | ¥ 79.14B | ¥ 72.50B | ¥ 65.91B | ¥ 62.78B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 8.98B | ¥ -29.57B | ¥ -49.24B | ¥ -532.00M | ¥ -10.17B |
| Operating Cash Flow | ¥ 10.36B | ¥ -24.77B | ¥ -49.24B | ¥ 1.50B | ¥ -10.81B |
| Investing Cash Flow | ¥ -12.15B | ¥ -15.83B | ¥ -32.21B | ¥ -1.62B | ¥ -29.72B |
| Financing Cash Flow | ¥ 17.74B | ¥ 38.01B | ¥ 83.19B | ¥ 2.14B | ¥ 50.29B |