| Jan 26 | Jan 25 | Jan 24 | Jan 23 | Jan 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 4.76B | ¥ 3.61B | ¥ 3.11B | ¥ 2.51B | ¥ 2.11B |
| Gross Profit | ¥ 1.71B | ¥ 1.46B | ¥ 1.19B | ¥ 969.19M | ¥ 799.78M |
| Operating Income | ¥ 216.60M | ¥ 263.29M | ¥ 192.86M | ¥ 113.98M | ¥ -4.96M |
| EBITDA | ¥ 476.41M | ¥ 444.97M | ¥ 358.60M | ¥ 252.34M | ¥ 144.47M |
| Net Income | ¥ 151.37M | ¥ 165.04M | ¥ 153.19M | ¥ 91.82M | ¥ 14.99M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 727.54M | ¥ 625.76M | ¥ 449.00M | ¥ 312.77M | ¥ 266.95M |
| Total Assets | ¥ 5.06B | ¥ 3.66B | ¥ 2.55B | ¥ 2.26B | ¥ 2.09B |
| Total Debt | ¥ 2.94B | ¥ 2.05B | ¥ 1.71B | ¥ 1.58B | ¥ 1.61B |
| Net Debt | ¥ 2.21B | ¥ 1.42B | ¥ 1.26B | ¥ 1.27B | ¥ 1.34B |
| Total Liabilities | ¥ 3.73B | ¥ 2.45B | ¥ 2.13B | ¥ 1.99B | ¥ 1.92B |
| Stockholders' Equity | ¥ 1.33B | ¥ 1.20B | ¥ 421.09M | ¥ 270.18M | ¥ 176.38M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -337.44M | ¥ -746.08M | ¥ 6.42M | ¥ 62.48M | ¥ 132.76M |
| Operating Cash Flow | ¥ 566.51M | ¥ 283.13M | ¥ 236.85M | ¥ 153.94M | ¥ 259.05M |
| Investing Cash Flow | ¥ -969.88M | ¥ -1.05B | ¥ -252.57M | ¥ -94.39M | ¥ -136.66M |
| Financing Cash Flow | ¥ 404.49M | ¥ 929.74M | ¥ 129.54M | ¥ -25.21M | ¥ -44.67M |