| Sep 25 | Sep 24 | Sep 23 | Sep 22 | Sep 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 16.75B | ¥ 16.12B | ¥ 15.50B | ¥ 13.26B | ¥ 11.26B |
| Gross Profit | ¥ 5.85B | ¥ 5.68B | ¥ 5.54B | ¥ 4.83B | ¥ 3.88B |
| Operating Income | ¥ -282.31M | ¥ 822.68M | ¥ 1.05B | ¥ 951.83M | ¥ 270.01M |
| EBITDA | ¥ -77.37M | ¥ 988.89M | ¥ 1.25B | ¥ 1.07B | ¥ 429.76M |
| Net Income | ¥ -447.88M | ¥ 635.33M | ¥ 525.01M | ¥ 606.24M | ¥ -50.90M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.31B | ¥ 2.04B | ¥ 2.36B | ¥ 1.39B | ¥ 793.46M |
| Total Assets | ¥ 8.98B | ¥ 9.43B | ¥ 9.19B | ¥ 7.64B | ¥ 4.77B |
| Total Debt | ¥ 3.14B | ¥ 3.13B | ¥ 3.35B | ¥ 2.06B | ¥ 1.00B |
| Net Debt | ¥ 1.83B | ¥ 1.09B | ¥ 991.43M | ¥ 673.90M | ¥ 206.71M |
| Total Liabilities | ¥ 6.07B | ¥ 5.86B | ¥ 6.14B | ¥ 4.84B | ¥ 2.97B |
| Stockholders' Equity | ¥ 2.90B | ¥ 3.57B | ¥ 3.05B | ¥ 2.80B | ¥ 1.80B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -341.88M | ¥ 245.41M | ¥ 277.21M | ¥ 401.69M | ¥ -99.18M |
| Operating Cash Flow | ¥ -55.51M | ¥ 537.05M | ¥ 463.33M | ¥ 714.99M | ¥ 171.79M |
| Investing Cash Flow | ¥ -734.62M | ¥ -420.16M | ¥ -469.45M | ¥ -325.51M | ¥ -301.75M |
| Financing Cash Flow | ¥ 55.46M | ¥ -400.99M | ¥ 946.21M | ¥ 203.92M | ¥ 102.09M |