| Feb 25 | Feb 24 | Feb 23 | Feb 22 | Feb 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 7.82B | ¥ 6.74B | ¥ 5.87B | ¥ 4.95B | ¥ 4.89B |
| Gross Profit | ¥ 4.03B | ¥ 3.39B | ¥ 3.01B | ¥ 2.74B | ¥ 2.59B |
| Operating Income | ¥ 422.07M | ¥ 495.52M | ¥ 387.28M | ¥ 195.15M | ¥ 125.90M |
| EBITDA | ¥ 522.30M | ¥ 565.75M | ¥ 455.72M | ¥ 276.07M | ¥ 247.60M |
| Net Income | ¥ 328.35M | ¥ 360.40M | ¥ 273.92M | ¥ 122.81M | ¥ 102.38M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.18B | ¥ 1.26B | ¥ 1.02B | ¥ 909.32M | ¥ 1.09B |
| Total Assets | ¥ 5.25B | ¥ 4.46B | ¥ 3.96B | ¥ 3.46B | ¥ 3.40B |
| Total Debt | ¥ 1.34B | ¥ 987.62M | ¥ 957.95M | ¥ 923.60M | ¥ 849.34M |
| Net Debt | ¥ 158.96M | ¥ -277.38M | ¥ -61.33M | ¥ 14.28M | ¥ -239.34M |
| Total Liabilities | ¥ 2.18B | ¥ 1.71B | ¥ 1.57B | ¥ 1.34B | ¥ 1.41B |
| Stockholders' Equity | ¥ 3.06B | ¥ 2.75B | ¥ 2.40B | ¥ 2.12B | ¥ 2.00B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -137.83M | ¥ 307.23M | ¥ 100.87M | ¥ -117.66M | ¥ 321.20M |
| Operating Cash Flow | ¥ 107.40M | ¥ 354.60M | ¥ 191.51M | ¥ -54.19M | ¥ 370.60M |
| Investing Cash Flow | ¥ -758.91M | ¥ -109.61M | ¥ -103.28M | ¥ -188.82M | ¥ -51.31M |
| Financing Cash Flow | ¥ 318.87M | ¥ 725.00K | ¥ 21.73M | ¥ 63.64M | ¥ -68.83M |