| Aug 25 | Aug 24 | Aug 23 | Aug 22 | Aug 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.85B | ¥ 1.53B | ¥ 1.59B | ¥ 1.57B | ¥ 1.24B |
| Gross Profit | ¥ 1.25B | ¥ 773.01M | ¥ 779.40M | ¥ 892.67M | ¥ 710.86M |
| Operating Income | ¥ 90.64M | ¥ -354.01M | ¥ -159.09M | ¥ 179.15M | ¥ 133.57M |
| EBITDA | ¥ 242.14M | ¥ -109.29M | ¥ 55.71M | ¥ 342.56M | ¥ 249.55M |
| Net Income | ¥ 90.97M | ¥ -731.73M | ¥ -182.31M | ¥ 126.40M | ¥ 133.54M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.04B | ¥ 1.35B | ¥ 1.27B | ¥ 1.63B | ¥ 1.08B |
| Total Assets | ¥ 2.23B | ¥ 1.96B | ¥ 2.20B | ¥ 2.65B | ¥ 1.78B |
| Total Debt | ¥ 305.55M | ¥ 372.22M | ¥ 0.00 | ¥ 100.00M | ¥ 147.97M |
| Net Debt | ¥ -733.60M | ¥ -980.76M | ¥ -1.27B | ¥ -1.53B | ¥ -935.48M |
| Total Liabilities | ¥ 776.35M | ¥ 721.47M | ¥ 262.55M | ¥ 459.70M | ¥ 392.52M |
| Stockholders' Equity | ¥ 1.37B | ¥ 1.24B | ¥ 1.94B | ¥ 2.19B | ¥ 1.39B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 208.34M | ¥ 27.56M | ¥ -960.00K | ¥ 227.86M | ¥ 241.67M |
| Operating Cash Flow | ¥ 270.21M | ¥ 32.18M | ¥ 29.06M | ¥ 239.56M | ¥ 250.04M |
| Investing Cash Flow | ¥ -520.93M | ¥ -316.93M | ¥ -201.00M | ¥ -295.48M | ¥ -231.21M |
| Financing Cash Flow | ¥ -63.12M | ¥ 372.40M | ¥ -195.21M | ¥ 604.94M | ¥ -13.67M |