| Feb 25 | Feb 25 | Feb 23 | Feb 22 | Feb 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 4.92B | ¥ 5.38B | ¥ 4.69B | ¥ 4.58B | ¥ 4.88B |
| Gross Profit | ¥ 3.42B | ¥ 3.77B | ¥ 3.31B | ¥ 3.14B | ¥ 3.23B |
| Operating Income | ¥ 83.30M | ¥ 92.99M | ¥ -154.65M | ¥ -442.50M | ¥ -624.49M |
| EBITDA | ¥ 166.99M | ¥ 208.95M | ¥ -62.05M | ¥ -344.56M | ¥ -515.21M |
| Net Income | ¥ 119.01M | ¥ 83.05M | ¥ -169.78M | ¥ -784.15M | ¥ -756.56M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 415.08M | ¥ 469.53M | ¥ 497.74M | ¥ 395.74M | ¥ 463.68M |
| Total Assets | ¥ 4.33B | ¥ 4.40B | ¥ 3.78B | ¥ 3.78B | ¥ 4.18B |
| Total Debt | ¥ 1.30B | ¥ 1.24B | ¥ 625.14M | ¥ 834.05M | ¥ 675.84M |
| Net Debt | ¥ 884.96M | ¥ 767.16M | ¥ 127.40M | ¥ 438.31M | ¥ 212.16M |
| Total Liabilities | ¥ 2.22B | ¥ 2.26B | ¥ 2.00B | ¥ 1.86B | ¥ 1.47B |
| Stockholders' Equity | ¥ 2.12B | ¥ 2.14B | ¥ 1.78B | ¥ 1.93B | ¥ 2.71B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -605.25M | ¥ 351.11M | ¥ 155.18M | ¥ -226.98M | ¥ -588.04M |
| Operating Cash Flow | ¥ -287.22M | ¥ 393.42M | ¥ 249.87M | ¥ -135.95M | ¥ -499.97M |
| Investing Cash Flow | ¥ -438.57M | ¥ -85.67M | ¥ 100.15M | ¥ -46.20M | ¥ -34.53M |
| Financing Cash Flow | ¥ 643.13M | ¥ -253.29M | ¥ -248.02M | ¥ 114.22M | ¥ 237.15M |