| Apr 25 | Apr 25 | Apr 23 | Apr 22 | |
|---|---|---|---|---|
| Income Statement | ||||
| Total Revenue | ¥ 628.72M | ¥ 289.91M | ¥ 501.33M | ¥ 290.46M |
| Gross Profit | ¥ 423.36M | ¥ 88.73M | ¥ 377.68M | ¥ 194.56M |
| Operating Income | ¥ 146.49M | ¥ -296.95M | ¥ 111.50M | ¥ -47.60M |
| EBITDA | ¥ 153.17M | ¥ -285.44M | ¥ 118.23M | ¥ -40.98M |
| Net Income | ¥ 118.40M | ¥ -318.04M | ¥ 93.27M | ¥ -60.20M |
| Balance Sheet | ||||
| Cash & Short-Term Investments | ¥ 141.61M | ¥ 29.96M | ¥ 123.38M | ¥ 50.16M |
| Total Assets | ¥ 454.24M | ¥ 219.67M | ¥ 369.74M | ¥ 192.66M |
| Total Debt | ¥ 62.34M | ¥ 37.84M | ¥ 97.23M | ¥ 44.22M |
| Net Debt | ¥ -79.27M | ¥ 7.89M | ¥ -26.15M | ¥ -5.94M |
| Total Liabilities | ¥ 164.78M | ¥ 84.25M | ¥ 198.68M | ¥ 114.87M |
| Stockholders' Equity | ¥ 289.46M | ¥ 135.42M | ¥ 171.06M | ¥ 77.79M |
| Cash Flow | ||||
| Free Cash Flow | ¥ 59.02M | ¥ -231.35M | ¥ 20.19M | ¥ -59.56M |
| Operating Cash Flow | ¥ 63.81M | ¥ -218.39M | ¥ 24.11M | ¥ -56.93M |
| Investing Cash Flow | ¥ -7.18M | ¥ -21.97M | ¥ -3.90M | ¥ -2.55M |
| Financing Cash Flow | ¥ -38.40M | ¥ 128.71M | ¥ 53.01M | ¥ -13.16M |