| Jan 26 | Jan 25 | Jan 24 | Jan 23 | Jan 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 9.96B | ¥ 9.01B | ¥ 8.43B | ¥ 7.32B | ¥ 4.80B |
| Gross Profit | ¥ 1.55B | ¥ 1.89B | ¥ 2.03B | ¥ 1.75B | ¥ 1.19B |
| Operating Income | ¥ -309.39M | ¥ 185.63M | ¥ 599.67M | ¥ 462.78M | ¥ 233.30M |
| EBITDA | ¥ -162.89M | ¥ 300.16M | ¥ 750.32M | ¥ 578.39M | ¥ 240.77M |
| Net Income | ¥ -465.33M | ¥ 45.97M | ¥ 386.32M | ¥ 210.21M | ¥ 109.21M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.12B | ¥ 2.29B | ¥ 1.74B | ¥ 1.82B | ¥ 1.44B |
| Total Assets | ¥ 5.70B | ¥ 5.76B | ¥ 4.59B | ¥ 4.20B | ¥ 2.82B |
| Total Debt | ¥ 1.87B | ¥ 1.77B | ¥ 797.50M | ¥ 607.50M | ¥ 312.81M |
| Net Debt | ¥ -245.09M | ¥ -527.94M | ¥ -944.66M | ¥ -1.21B | ¥ -1.13B |
| Total Liabilities | ¥ 3.84B | ¥ 3.37B | ¥ 2.12B | ¥ 2.08B | ¥ 891.32M |
| Stockholders' Equity | ¥ 1.86B | ¥ 2.39B | ¥ 2.47B | ¥ 2.12B | ¥ 1.92B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -52.32M | ¥ -175.24M | ¥ 207.75M | ¥ 477.65M | ¥ 208.81M |
| Operating Cash Flow | ¥ -4.61M | ¥ 10.13M | ¥ 251.69M | ¥ 535.67M | ¥ 307.66M |
| Investing Cash Flow | ¥ -170.10M | ¥ -160.99M | ¥ -462.81M | ¥ -254.91M | ¥ -426.43M |
| Financing Cash Flow | ¥ -6.27M | ¥ 702.65M | ¥ 130.88M | ¥ 102.50M | ¥ 525.03M |