| Sep 25 | Sep 24 | Sep 23 | Sep 22 | Sep 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 7.25B | ¥ 7.46B | ¥ 7.26B | ¥ 6.06B | ¥ 4.52B |
| Gross Profit | ¥ 4.50B | ¥ 4.69B | ¥ 4.50B | ¥ 3.65B | ¥ 2.58B |
| Operating Income | ¥ 182.05M | ¥ 233.26M | ¥ 135.99M | ¥ -378.55M | ¥ -1.13B |
| EBITDA | ¥ 339.98M | ¥ 337.26M | ¥ 200.53M | ¥ -298.34M | ¥ -1.05B |
| Net Income | ¥ 75.88M | ¥ 39.31M | ¥ 109.06M | ¥ 121.50M | ¥ 17.40M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 812.59M | ¥ 935.49M | ¥ 1.48B | ¥ 1.83B | ¥ 1.04B |
| Total Assets | ¥ 5.61B | ¥ 4.27B | ¥ 4.77B | ¥ 4.63B | ¥ 4.25B |
| Total Debt | ¥ 3.09B | ¥ 1.81B | ¥ 1.99B | ¥ 2.21B | ¥ 2.35B |
| Net Debt | ¥ 2.28B | ¥ 869.79M | ¥ 509.01M | ¥ 380.07M | ¥ 1.35B |
| Total Liabilities | ¥ 3.93B | ¥ 2.69B | ¥ 3.18B | ¥ 3.20B | ¥ 2.99B |
| Stockholders' Equity | ¥ 1.67B | ¥ 1.58B | ¥ 1.58B | ¥ 1.43B | ¥ 1.26B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -455.30M | ¥ -305.64M | ¥ -102.25M | ¥ 909.54M | ¥ -435.31M |
| Operating Cash Flow | ¥ 132.83M | ¥ 9.61M | ¥ 19.31M | ¥ 956.89M | ¥ -329.71M |
| Investing Cash Flow | ¥ -1.60B | ¥ -273.13M | ¥ -182.16M | ¥ -79.56M | ¥ -106.10M |
| Financing Cash Flow | ¥ 1.29B | ¥ -222.90M | ¥ -192.51M | ¥ -129.19M | ¥ 180.90M |