| Mar 25 | Mar 24 | Mar 23 | Mar 22 | Mar 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 26.50B | ¥ 20.11B | ¥ 13.24B | ¥ 8.17B | ¥ 5.40B |
| Gross Profit | ¥ 4.89B | ¥ 5.13B | ¥ 3.24B | ¥ 1.60B | ¥ 1.37B |
| Operating Income | ¥ 1.11B | ¥ 2.27B | ¥ 953.90M | ¥ 245.56M | ¥ 322.31M |
| EBITDA | ¥ 2.50B | ¥ 3.09B | ¥ 1.45B | ¥ 557.48M | ¥ 503.99M |
| Net Income | ¥ -925.00M | ¥ 802.00M | ¥ 303.60M | ¥ 10.65M | ¥ 241.42M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 5.64B | ¥ 3.31B | ¥ 2.61B | ¥ 814.76M | ¥ 496.36M |
| Total Assets | ¥ 39.44B | ¥ 31.74B | ¥ 19.30B | ¥ 9.10B | ¥ 4.88B |
| Total Debt | ¥ 22.49B | ¥ 20.11B | ¥ 11.20B | ¥ 6.60B | ¥ 3.03B |
| Net Debt | ¥ 16.85B | ¥ 16.80B | ¥ 8.59B | ¥ 5.78B | ¥ 2.53B |
| Total Liabilities | ¥ 30.82B | ¥ 26.54B | ¥ 14.69B | ¥ 8.52B | ¥ 4.19B |
| Stockholders' Equity | ¥ 8.62B | ¥ 5.20B | ¥ 4.61B | ¥ 580.80M | ¥ 693.47M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -2.32B | ¥ -2.93B | ¥ -740.86M | ¥ -73.95M | ¥ -386.44M |
| Operating Cash Flow | ¥ 1.88B | ¥ 2.56B | ¥ 1.14B | ¥ 378.19M | ¥ 201.03M |
| Investing Cash Flow | ¥ -4.40B | ¥ -5.66B | ¥ -2.04B | ¥ -633.05M | ¥ -648.06M |
| Financing Cash Flow | ¥ 4.84B | ¥ 3.80B | ¥ 2.70B | ¥ 573.26M | ¥ 489.42M |