| Aug 25 | Aug 24 | Aug 23 | Aug 22 | Aug 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 606.55M | ¥ 259.13M | ¥ 1.19B | ¥ 1.93B | ¥ 3.31B |
| Gross Profit | ¥ 28.23M | ¥ -295.18M | ¥ 143.68M | ¥ 421.61M | ¥ 550.29M |
| Operating Income | ¥ -299.65M | ¥ -666.79M | ¥ -255.31M | ¥ 66.98M | ¥ 212.62M |
| EBITDA | ¥ -208.63M | ¥ -518.63M | ¥ -85.30M | ¥ 239.73M | ¥ 323.20M |
| Net Income | ¥ -315.73M | ¥ -742.62M | ¥ -488.08M | ¥ -452.89M | ¥ 35.05M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 556.87M | ¥ 334.45M | ¥ 225.71M | ¥ 1.30B | ¥ 1.65B |
| Total Assets | ¥ 1.22B | ¥ 1.55B | ¥ 2.14B | ¥ 2.93B | ¥ 3.76B |
| Total Debt | ¥ 408.29M | ¥ 466.50M | ¥ 505.23M | ¥ 653.74M | ¥ 1.04B |
| Net Debt | ¥ -148.59M | ¥ 132.04M | ¥ 279.53M | ¥ -648.28M | ¥ -601.83M |
| Total Liabilities | ¥ 528.08M | ¥ 534.42M | ¥ 608.24M | ¥ 912.54M | ¥ 1.29B |
| Stockholders' Equity | ¥ 694.16M | ¥ 1.01B | ¥ 1.53B | ¥ 2.02B | ¥ 2.47B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 282.05M | ¥ -68.27M | ¥ -979.33M | ¥ 63.59M | ¥ 1.95B |
| Operating Cash Flow | ¥ 282.05M | ¥ -67.85M | ¥ -840.41M | ¥ 64.41M | ¥ 2.58B |
| Investing Cash Flow | ¥ -1.29M | ¥ 33.83M | ¥ -122.90M | ¥ -18.33M | ¥ -1.10B |
| Financing Cash Flow | ¥ -54.73M | ¥ 142.07M | ¥ -114.10M | ¥ -391.96M | ¥ -546.36M |