| Mar 25 | Mar 24 | Mar 23 | Mar 22 | Mar 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 292.18B | ¥ 270.04B | ¥ 249.67B | ¥ 216.68B | ¥ 221.14B |
| Gross Profit | ¥ 105.55B | ¥ 91.31B | ¥ 70.76B | ¥ 53.55B | ¥ 49.03B |
| Operating Income | ¥ 37.82B | ¥ 28.97B | ¥ 14.35B | ¥ 4.00B | ¥ -3.15B |
| EBITDA | ¥ 62.58B | ¥ 53.03B | ¥ 36.81B | ¥ 25.84B | ¥ 17.94B |
| Net Income | ¥ 22.41B | ¥ 16.08B | ¥ 6.98B | ¥ 1.85B | ¥ -13.07B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 31.58B | ¥ 27.55B | ¥ 20.16B | ¥ 22.04B | ¥ 23.68B |
| Total Assets | ¥ 757.26B | ¥ 715.38B | ¥ 646.95B | ¥ 623.41B | ¥ 619.41B |
| Total Debt | ¥ 432.92B | ¥ 416.87B | ¥ 373.32B | ¥ 366.88B | ¥ 358.88B |
| Net Debt | ¥ 416.92B | ¥ 399.21B | ¥ 353.17B | ¥ 344.84B | ¥ 335.21B |
| Total Liabilities | ¥ 575.18B | ¥ 550.65B | ¥ 501.16B | ¥ 483.70B | ¥ 480.10B |
| Stockholders' Equity | ¥ 181.99B | ¥ 164.65B | ¥ 145.70B | ¥ 139.63B | ¥ 139.24B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.55B | ¥ -38.94B | ¥ 4.45B | ¥ -24.39B | ¥ -44.02B |
| Operating Cash Flow | ¥ 40.20B | ¥ 17.84B | ¥ 33.80B | ¥ 21.27B | ¥ 9.19B |
| Investing Cash Flow | ¥ -44.66B | ¥ -58.26B | ¥ -33.82B | ¥ -29.60B | ¥ -24.92B |
| Financing Cash Flow | ¥ 8.60B | ¥ 37.87B | ¥ -2.12B | ¥ 6.55B | ¥ 15.34B |