| Jan 26 | Jan 25 | Jan 24 | Jan 23 | Jan 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 48.62B | ¥ 40.19B | ¥ 32.07B | ¥ 31.24B | ¥ 28.06B |
| Gross Profit | ¥ 8.85B | ¥ 6.74B | ¥ 4.77B | ¥ 4.84B | ¥ 5.11B |
| Operating Income | ¥ 3.75B | ¥ 2.16B | ¥ 532.59M | ¥ 692.41M | ¥ 1.52B |
| EBITDA | ¥ 3.99B | ¥ 2.42B | ¥ 757.87M | ¥ 878.89M | ¥ 1.67B |
| Net Income | ¥ 2.46B | ¥ 1.44B | ¥ 221.77M | ¥ 327.26M | ¥ 960.02M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 6.29B | ¥ 5.36B | ¥ 3.39B | ¥ 2.97B | ¥ 3.38B |
| Total Assets | ¥ 35.10B | ¥ 28.86B | ¥ 25.40B | ¥ 24.22B | ¥ 22.56B |
| Total Debt | ¥ 19.39B | ¥ 16.64B | ¥ 16.20B | ¥ 16.04B | ¥ 12.92B |
| Net Debt | ¥ 13.11B | ¥ 11.29B | ¥ 12.81B | ¥ 13.06B | ¥ 9.53B |
| Total Liabilities | ¥ 27.29B | ¥ 23.19B | ¥ 21.05B | ¥ 19.97B | ¥ 18.63B |
| Stockholders' Equity | ¥ 7.82B | ¥ 5.66B | ¥ 4.36B | ¥ 4.25B | ¥ 3.93B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.41B | ¥ 1.72B | ¥ 445.68M | ¥ -3.45B | ¥ -2.72B |
| Operating Cash Flow | ¥ -1.31B | ¥ 1.95B | ¥ 608.03M | ¥ -3.07B | ¥ -2.46B |
| Investing Cash Flow | ¥ -368.79M | ¥ -323.54M | ¥ -213.72M | ¥ -468.08M | ¥ -379.38M |
| Financing Cash Flow | ¥ 2.39B | ¥ 289.64M | ¥ 18.37M | ¥ 3.10B | ¥ 3.62B |