| Jan 26 | Jan 25 | Jan 24 | Jan 23 | Jan 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 4.00B | ¥ 4.26B | ¥ 3.33B | ¥ 3.07B | ¥ 3.07B |
| Gross Profit | ¥ 704.66M | ¥ 631.00M | ¥ 534.07M | ¥ 461.61M | ¥ 467.96M |
| Operating Income | ¥ 191.47M | ¥ 171.99M | ¥ 151.02M | ¥ 153.24M | ¥ 153.69M |
| EBITDA | ¥ 236.27M | ¥ 112.94M | ¥ 203.75M | ¥ 181.77M | ¥ 227.04M |
| Net Income | ¥ 117.12M | ¥ 75.39M | ¥ 109.85M | ¥ 102.92M | ¥ 123.86M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 915.49M | ¥ 532.00M | ¥ 947.43M | ¥ 831.51M | ¥ 389.45M |
| Total Assets | ¥ 4.71B | ¥ 3.63B | ¥ 2.84B | ¥ 1.82B | ¥ 1.51B |
| Total Debt | ¥ 2.90B | ¥ 1.95B | ¥ 1.54B | ¥ 715.96M | ¥ 622.19M |
| Net Debt | ¥ 1.98B | ¥ 1.42B | ¥ 592.33M | ¥ -115.55M | ¥ 232.73M |
| Total Liabilities | ¥ 3.47B | ¥ 2.51B | ¥ 1.81B | ¥ 901.28M | ¥ 862.87M |
| Stockholders' Equity | ¥ 1.24B | ¥ 1.12B | ¥ 1.03B | ¥ 918.46M | ¥ 649.61M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -440.90M | ¥ -637.00M | ¥ -659.25M | ¥ 249.96M | ¥ 30.41M |
| Operating Cash Flow | ¥ -387.26M | ¥ -632.00M | ¥ -459.48M | ¥ 268.78M | ¥ 31.00M |
| Investing Cash Flow | ¥ -142.76M | ¥ -151.61M | ¥ -216.04M | ¥ -102.36M | ¥ -83.97M |
| Financing Cash Flow | ¥ 906.66M | ¥ 364.00M | ¥ 790.44M | ¥ 275.63M | ¥ 79.28M |