| Aug 25 | Aug 24 | Aug 23 | Aug 22 | Aug 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.00B | ¥ 2.69B | ¥ 2.72B | ¥ 2.22B | ¥ 2.16B |
| Gross Profit | ¥ 1.07B | ¥ 1.00B | ¥ 956.25M | ¥ 1.01B | ¥ 972.68M |
| Operating Income | ¥ 49.62M | ¥ 7.44M | ¥ -93.40M | ¥ 19.55M | ¥ 61.85M |
| EBITDA | ¥ 159.83M | ¥ 88.73M | ¥ 43.32M | ¥ 132.82M | ¥ 181.49M |
| Net Income | ¥ -35.04M | ¥ -69.15M | ¥ -174.86M | ¥ 27.77M | ¥ 13.71M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 333.37M | ¥ 582.79M | ¥ 586.20M | ¥ 546.12M | ¥ 742.01M |
| Total Assets | ¥ 2.56B | ¥ 2.58B | ¥ 2.24B | ¥ 1.87B | ¥ 1.96B |
| Total Debt | ¥ 1.08B | ¥ 946.60M | ¥ 707.62M | ¥ 427.25M | ¥ 492.23M |
| Net Debt | ¥ 745.83M | ¥ 363.81M | ¥ 121.43M | ¥ -118.87M | ¥ -249.78M |
| Total Liabilities | ¥ 1.77B | ¥ 1.72B | ¥ 1.30B | ¥ 768.64M | ¥ 887.66M |
| Stockholders' Equity | ¥ 784.21M | ¥ 863.98M | ¥ 932.91M | ¥ 1.10B | ¥ 1.08B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -296.46M | ¥ -54.51M | ¥ -191.02M | ¥ 55.25M | ¥ 302.30M |
| Operating Cash Flow | ¥ -295.64M | ¥ 11.43M | ¥ -179.96M | ¥ 84.06M | ¥ 304.00M |
| Investing Cash Flow | ¥ -247.71M | ¥ -163.37M | ¥ -104.87M | ¥ -213.42M | ¥ -12.46M |
| Financing Cash Flow | ¥ 293.93M | ¥ 148.53M | ¥ 324.91M | ¥ -64.93M | ¥ -161.75M |