| Mar 25 | Mar 24 | Mar 23 | Mar 22 | Mar 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 118.68B | ¥ 92.86B | ¥ 90.71B | ¥ 68.23B | ¥ 42.06B |
| Gross Profit | ¥ 35.51B | ¥ 18.62B | ¥ 17.67B | ¥ 15.37B | ¥ 9.60B |
| Operating Income | ¥ 22.60B | ¥ 7.55B | ¥ 7.42B | ¥ 7.56B | ¥ 4.02B |
| EBITDA | ¥ 31.36B | ¥ 14.11B | ¥ 13.82B | ¥ 13.15B | ¥ 8.52B |
| Net Income | ¥ 12.29B | ¥ 3.62B | ¥ 5.20B | ¥ 4.74B | ¥ 2.27B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 30.38B | ¥ 21.13B | ¥ 24.14B | ¥ 24.48B | ¥ 10.75B |
| Total Assets | ¥ 162.05B | ¥ 142.16B | ¥ 132.29B | ¥ 129.52B | ¥ 87.81B |
| Total Debt | ¥ 61.47B | ¥ 53.38B | ¥ 49.09B | ¥ 48.42B | ¥ 43.87B |
| Net Debt | ¥ 31.09B | ¥ 32.25B | ¥ 24.95B | ¥ 23.93B | ¥ 33.59B |
| Total Liabilities | ¥ 86.62B | ¥ 73.07B | ¥ 65.15B | ¥ 65.35B | ¥ 53.30B |
| Stockholders' Equity | ¥ 73.16B | ¥ 67.14B | ¥ 65.48B | ¥ 62.59B | ¥ 33.06B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 7.88B | ¥ 236.00M | ¥ 3.48B | ¥ 6.59B | ¥ -1.50B |
| Operating Cash Flow | ¥ 19.84B | ¥ 12.19B | ¥ 9.18B | ¥ 11.02B | ¥ 7.40B |
| Investing Cash Flow | ¥ -11.88B | ¥ -16.75B | ¥ -6.69B | ¥ -2.08B | ¥ -13.59B |
| Financing Cash Flow | ¥ 1.31B | ¥ 1.54B | ¥ -2.83B | ¥ -3.77B | ¥ 5.44B |