| Oct 25 | Oct 24 | Oct 23 | Oct 22 | Oct 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.74B | ¥ 3.21B | ¥ 2.93B | ¥ 2.46B | ¥ 2.20B |
| Gross Profit | ¥ 1.80B | ¥ 1.93B | ¥ 1.83B | ¥ 1.59B | ¥ 1.37B |
| Operating Income | ¥ 53.90M | ¥ -51.62M | ¥ -262.39M | ¥ -327.87M | ¥ 11.37M |
| EBITDA | ¥ 128.72M | ¥ 122.87M | ¥ -180.97M | ¥ -147.51M | ¥ 193.94M |
| Net Income | ¥ -83.78M | ¥ -101.61M | ¥ -445.67M | ¥ -365.86M | ¥ 107.89M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.03B | ¥ 763.13M | ¥ 400.86M | ¥ 264.18M | ¥ 491.14M |
| Total Assets | ¥ 1.94B | ¥ 2.17B | ¥ 2.02B | ¥ 1.84B | ¥ 1.69B |
| Total Debt | ¥ 101.15M | ¥ 1.39B | ¥ 1.13B | ¥ 744.58M | ¥ 564.42M |
| Net Debt | ¥ -927.46M | ¥ 625.32M | ¥ 732.81M | ¥ 480.40M | ¥ 73.28M |
| Total Liabilities | ¥ 1.01B | ¥ 2.22B | ¥ 1.98B | ¥ 1.56B | ¥ 1.04B |
| Stockholders' Equity | ¥ 929.42M | ¥ -52.54M | ¥ 39.53M | ¥ 285.41M | ¥ 645.90M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 494.24M | ¥ 81.11M | ¥ -354.93M | ¥ -250.03M | ¥ -11.89M |
| Operating Cash Flow | ¥ 593.83M | ¥ 226.62M | ¥ -148.76M | ¥ -3.92M | ¥ 183.72M |
| Investing Cash Flow | ¥ -61.11M | ¥ -160.54M | ¥ -260.58M | ¥ -283.58M | ¥ -246.88M |
| Financing Cash Flow | ¥ -287.04M | ¥ 295.04M | ¥ 545.35M | ¥ 57.51M | ¥ 112.13M |