| Jan 26 | Jan 25 | Jan 24 | Jan 23 | Jan 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 4.43B | ¥ 4.13B | ¥ 3.66B | ¥ 4.44B | ¥ 4.28B |
| Gross Profit | ¥ 1.55B | ¥ 1.47B | ¥ 1.30B | ¥ 1.48B | ¥ 1.51B |
| Operating Income | ¥ 53.13M | ¥ 90.03M | ¥ 62.91M | ¥ 234.45M | ¥ 201.52M |
| EBITDA | ¥ 100.19M | ¥ 134.76M | ¥ 77.38M | ¥ 245.95M | ¥ 230.44M |
| Net Income | ¥ -19.48M | ¥ 5.52M | ¥ 22.69M | ¥ 114.84M | ¥ 123.85M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 757.10M | ¥ 885.63M | ¥ 1.26B | ¥ 1.16B | ¥ 1.17B |
| Total Assets | ¥ 3.17B | ¥ 2.65B | ¥ 2.64B | ¥ 2.51B | ¥ 2.37B |
| Total Debt | ¥ 1.41B | ¥ 943.23M | ¥ 988.45M | ¥ 832.21M | ¥ 789.09M |
| Net Debt | ¥ 652.05M | ¥ 57.60M | ¥ -272.66M | ¥ -327.57M | ¥ -377.99M |
| Total Liabilities | ¥ 2.11B | ¥ 1.52B | ¥ 1.48B | ¥ 1.33B | ¥ 1.28B |
| Stockholders' Equity | ¥ 1.06B | ¥ 1.13B | ¥ 1.16B | ¥ 1.18B | ¥ 1.10B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -484.71M | ¥ -43.32M | ¥ -14.86M | ¥ 9.12M | ¥ 52.60M |
| Operating Cash Flow | ¥ -471.21M | ¥ -33.44M | ¥ 8.68M | ¥ 10.08M | ¥ 56.24M |
| Investing Cash Flow | ¥ -79.00M | ¥ -80.30M | ¥ -30.43M | ¥ -26.20M | ¥ -10.73M |
| Financing Cash Flow | ¥ 420.70M | ¥ -266.77M | ¥ 120.32M | ¥ 7.02M | ¥ 142.13M |