| Jan 26 | Jan 25 | Jan 24 | Jan 23 | Jan 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 185.05B | ¥ 165.56B | ¥ 162.93B | ¥ 162.80B | ¥ 173.92B |
| Gross Profit | ¥ 48.22B | ¥ 40.78B | ¥ 40.17B | ¥ 39.43B | ¥ 40.13B |
| Operating Income | ¥ 5.59B | ¥ 3.40B | ¥ 3.62B | ¥ 3.13B | ¥ 4.08B |
| EBITDA | ¥ 7.48B | ¥ 5.17B | ¥ 5.50B | ¥ 5.00B | ¥ 5.95B |
| Net Income | ¥ 3.33B | ¥ 3.91B | ¥ 2.19B | ¥ 1.77B | ¥ 2.17B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 31.09B | ¥ 28.74B | ¥ 26.13B | ¥ 24.15B | ¥ 23.54B |
| Total Assets | ¥ 136.90B | ¥ 132.73B | ¥ 128.90B | ¥ 128.77B | ¥ 128.36B |
| Total Debt | ¥ 40.50B | ¥ 38.81B | ¥ 39.58B | ¥ 37.95B | ¥ 39.69B |
| Net Debt | ¥ 9.41B | ¥ 10.06B | ¥ 13.45B | ¥ 13.80B | ¥ 16.14B |
| Total Liabilities | ¥ 82.26B | ¥ 80.99B | ¥ 81.13B | ¥ 83.07B | ¥ 84.83B |
| Stockholders' Equity | ¥ 54.43B | ¥ 51.01B | ¥ 47.02B | ¥ 44.90B | ¥ 42.69B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 2.72B | ¥ 1.92B | ¥ 5.20B | ¥ 1.51B | ¥ 6.92B |
| Operating Cash Flow | ¥ 4.80B | ¥ 3.01B | ¥ 5.69B | ¥ 1.97B | ¥ 7.43B |
| Investing Cash Flow | ¥ -2.06B | ¥ 1.75B | ¥ -1.11B | ¥ -708.00M | ¥ -1.47B |
| Financing Cash Flow | ¥ -541.00M | ¥ -2.42B | ¥ -2.48B | ¥ -742.00M | ¥ -5.44B |