| Oct 25 | Oct 24 | Oct 23 | Oct 22 | Oct 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.47B | ¥ 3.34B | ¥ 2.88B | ¥ 2.70B | ¥ 2.55B |
| Gross Profit | ¥ 991.60M | ¥ 1.08B | ¥ 880.50M | ¥ 758.54M | ¥ 692.19M |
| Operating Income | ¥ 146.10M | ¥ 362.71M | ¥ 166.59M | ¥ 77.03M | ¥ -7.69M |
| EBITDA | ¥ 299.86M | ¥ 484.63M | ¥ 276.16M | ¥ 193.22M | ¥ 118.11M |
| Net Income | ¥ 207.98M | ¥ 279.54M | ¥ 173.34M | ¥ 90.58M | ¥ 31.13M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 155.78M | ¥ 213.96M | ¥ 137.13M | ¥ 172.29M | ¥ 277.10M |
| Total Assets | ¥ 6.35B | ¥ 6.08B | ¥ 5.99B | ¥ 5.77B | ¥ 5.46B |
| Total Debt | ¥ 1.94B | ¥ 1.91B | ¥ 2.11B | ¥ 2.04B | ¥ 1.83B |
| Net Debt | ¥ 1.79B | ¥ 1.69B | ¥ 1.98B | ¥ 1.87B | ¥ 1.56B |
| Total Liabilities | ¥ 2.82B | ¥ 2.79B | ¥ 2.96B | ¥ 2.92B | ¥ 2.80B |
| Stockholders' Equity | ¥ 3.53B | ¥ 3.29B | ¥ 3.03B | ¥ 2.86B | ¥ 2.66B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -170.03M | ¥ 300.58M | ¥ -15.23M | ¥ -280.49M | ¥ 219.21M |
| Operating Cash Flow | ¥ 106.86M | ¥ 338.99M | ¥ 56.14M | ¥ -53.03M | ¥ 311.41M |
| Investing Cash Flow | ¥ -141.24M | ¥ -16.32M | ¥ -68.84M | ¥ -232.02M | ¥ -154.30M |
| Financing Cash Flow | ¥ -23.81M | ¥ -245.83M | ¥ -22.47M | ¥ 180.23M | ¥ -43.40M |