| Nov 25 | Nov 24 | Nov 23 | Nov 22 | Nov 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 4.34B | ¥ 3.97B | ¥ 3.52B | ¥ 2.28B | ¥ 1.77B |
| Gross Profit | ¥ 1.32B | ¥ 1.21B | ¥ 828.19M | ¥ 689.96M | ¥ 640.84M |
| Operating Income | ¥ -272.31M | ¥ -320.61M | ¥ -470.27M | ¥ -188.24M | ¥ -5.03M |
| EBITDA | ¥ -224.28M | ¥ -270.65M | ¥ -429.79M | ¥ -164.41M | ¥ 19.05M |
| Net Income | ¥ -340.79M | ¥ -374.90M | ¥ -623.21M | ¥ -163.43M | ¥ -41.92M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 525.09M | ¥ 464.78M | ¥ 385.03M | ¥ 325.52M | ¥ 907.88M |
| Total Assets | ¥ 2.57B | ¥ 2.55B | ¥ 2.79B | ¥ 2.07B | ¥ 2.05B |
| Total Debt | ¥ 701.57M | ¥ 760.56M | ¥ 897.36M | ¥ 572.79M | ¥ 689.77M |
| Net Debt | ¥ 208.58M | ¥ 295.77M | ¥ 512.33M | ¥ 247.27M | ¥ -218.10M |
| Total Liabilities | ¥ 1.53B | ¥ 1.46B | ¥ 1.61B | ¥ 861.83M | ¥ 906.39M |
| Stockholders' Equity | ¥ 1.03B | ¥ 1.07B | ¥ 1.13B | ¥ 1.20B | ¥ 1.15B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -151.17M | ¥ -189.89M | ¥ -122.68M | ¥ -517.52M | ¥ -38.19M |
| Operating Cash Flow | ¥ -100.88M | ¥ -165.69M | ¥ -104.44M | ¥ -501.62M | ¥ -35.02M |
| Investing Cash Flow | ¥ -78.91M | ¥ 18.09M | ¥ 129.99M | ¥ -52.55M | ¥ -28.58M |
| Financing Cash Flow | ¥ 198.32M | ¥ 227.73M | ¥ 33.96M | ¥ -20.57M | ¥ 152.88M |