| Mar 25 | Mar 25 | Mar 24 | Mar 23 | Mar 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 244.98B | ¥ 171.22B | ¥ 296.31B | ¥ 230.50B | ¥ 141.88B |
| Gross Profit | ¥ -9.30B | ¥ 19.91B | ¥ 25.72B | ¥ 22.85B | ¥ 24.56B |
| Operating Income | ¥ -18.97B | ¥ 9.54B | ¥ 14.82B | ¥ 12.50B | ¥ 15.72B |
| EBITDA | ¥ -14.84B | ¥ 13.25B | ¥ 20.73B | ¥ 17.63B | ¥ 19.72B |
| Net Income | ¥ -21.35B | ¥ 2.12B | ¥ 9.13B | ¥ 9.65B | ¥ 6.29B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 19.67B | ¥ 33.61B | ¥ 33.62B | ¥ 27.16B | ¥ 31.70B |
| Total Assets | ¥ 148.61B | ¥ 153.38B | ¥ 172.10B | ¥ 157.16B | ¥ 127.88B |
| Total Debt | ¥ 57.78B | ¥ 45.22B | ¥ 55.64B | ¥ 53.60B | ¥ 47.68B |
| Net Debt | ¥ 41.95B | ¥ 13.12B | ¥ 22.15B | ¥ 26.44B | ¥ 15.98B |
| Total Liabilities | ¥ 93.01B | ¥ 80.90B | ¥ 98.15B | ¥ 90.34B | ¥ 73.38B |
| Stockholders' Equity | ¥ 48.10B | ¥ 64.14B | ¥ 62.01B | ¥ 55.72B | ¥ 44.08B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -25.38B | ¥ 13.90B | ¥ 20.74B | ¥ -298.00M | ¥ 16.75B |
| Operating Cash Flow | ¥ -22.70B | ¥ 19.50B | ¥ 21.49B | ¥ 13.31B | ¥ 18.70B |
| Investing Cash Flow | ¥ -6.56B | ¥ -5.34B | ¥ -14.58B | ¥ -22.98B | ¥ -9.67B |
| Financing Cash Flow | ¥ 15.15B | ¥ -160.00M | ¥ -225.00M | ¥ 4.66B | ¥ 6.41B |