| Mar 25 | Mar 24 | Mar 23 | Mar 22 | Mar 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 228.93B | ¥ 204.13B | ¥ 175.63B | ¥ 173.70B | ¥ 121.28B |
| Gross Profit | ¥ 55.92B | ¥ 48.99B | ¥ 32.76B | ¥ 22.04B | ¥ 9.99B |
| Operating Income | ¥ 20.49B | ¥ 16.71B | ¥ 7.33B | ¥ 1.43B | ¥ -9.06B |
| EBITDA | ¥ 30.38B | ¥ 25.42B | ¥ 13.98B | ¥ 8.86B | ¥ -8.70B |
| Net Income | ¥ 14.56B | ¥ 12.41B | ¥ 4.24B | ¥ 539.00M | ¥ -12.16B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 25.68B | ¥ 31.81B | ¥ 56.03B | ¥ 37.94B | ¥ 24.59B |
| Total Assets | ¥ 301.47B | ¥ 270.92B | ¥ 272.31B | ¥ 241.72B | ¥ 239.03B |
| Total Debt | ¥ 149.24B | ¥ 138.60B | ¥ 153.93B | ¥ 136.17B | ¥ 130.04B |
| Net Debt | ¥ 123.56B | ¥ 106.79B | ¥ 97.90B | ¥ 98.23B | ¥ 105.45B |
| Total Liabilities | ¥ 202.10B | ¥ 184.31B | ¥ 197.72B | ¥ 171.13B | ¥ 168.24B |
| Stockholders' Equity | ¥ 99.36B | ¥ 86.60B | ¥ 74.58B | ¥ 70.59B | ¥ 70.78B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -12.54B | ¥ 1.19B | ¥ 3.11B | ¥ 15.13B | ¥ -24.93B |
| Operating Cash Flow | ¥ 29.45B | ¥ 24.08B | ¥ 7.75B | ¥ 25.72B | ¥ -17.84B |
| Investing Cash Flow | ¥ -43.68B | ¥ -31.53B | ¥ -6.65B | ¥ -16.73B | ¥ -10.01B |
| Financing Cash Flow | ¥ 8.20B | ¥ -16.79B | ¥ 16.98B | ¥ 4.13B | ¥ 34.24B |