| Aug 25 | Aug 24 | Aug 23 | Aug 22 | Aug 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 9.40B | ¥ 9.31B | ¥ 8.66B | ¥ 8.78B | ¥ 8.72B |
| Gross Profit | ¥ 5.86B | ¥ 5.86B | ¥ 5.49B | ¥ 5.58B | ¥ 5.53B |
| Operating Income | ¥ 289.45M | ¥ 270.42M | ¥ 193.29M | ¥ 407.45M | ¥ 382.79M |
| EBITDA | ¥ 471.18M | ¥ 459.50M | ¥ 394.91M | ¥ 618.68M | ¥ 607.52M |
| Net Income | ¥ 176.41M | ¥ 139.05M | ¥ 57.81M | ¥ 259.08M | ¥ 128.14M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.14B | ¥ 1.19B | ¥ 966.46M | ¥ 984.86M | ¥ 1.04B |
| Total Assets | ¥ 7.20B | ¥ 7.36B | ¥ 6.73B | ¥ 6.96B | ¥ 7.10B |
| Total Debt | ¥ 3.33B | ¥ 3.44B | ¥ 3.51B | ¥ 3.50B | ¥ 4.00B |
| Net Debt | ¥ 2.19B | ¥ 2.25B | ¥ 2.54B | ¥ 2.52B | ¥ 2.96B |
| Total Liabilities | ¥ 5.54B | ¥ 5.82B | ¥ 5.32B | ¥ 5.67B | ¥ 6.09B |
| Stockholders' Equity | ¥ 1.66B | ¥ 1.54B | ¥ 1.41B | ¥ 1.29B | ¥ 1.01B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 292.50M | ¥ 346.58M | ¥ 76.93M | ¥ 561.90M | ¥ 1.20B |
| Operating Cash Flow | ¥ 399.99M | ¥ 487.20M | ¥ 245.96M | ¥ 707.68M | ¥ 1.34B |
| Investing Cash Flow | ¥ -291.50M | ¥ -177.70M | ¥ -264.78M | ¥ -155.49M | ¥ -7.22M |
| Financing Cash Flow | ¥ -137.50M | ¥ -89.37M | ¥ -18.24M | ¥ -583.28M | ¥ -1.24B |