| Sep 25 | Sep 24 | Sep 23 | Sep 22 | Sep 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.90B | ¥ 1.52B | ¥ 1.37B | ¥ 733.05M | ¥ 656.66M |
| Gross Profit | ¥ 1.27B | ¥ 1.00B | ¥ 878.26M | ¥ 515.61M | ¥ 471.57M |
| Operating Income | ¥ 191.44M | ¥ 183.39M | ¥ 206.27M | ¥ -55.04M | ¥ 83.23M |
| EBITDA | ¥ 253.44M | ¥ 210.05M | ¥ 211.75M | ¥ -44.21M | ¥ 92.64M |
| Net Income | ¥ 146.80M | ¥ 133.59M | ¥ 139.55M | ¥ -39.85M | ¥ 60.65M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.05B | ¥ 1.52B | ¥ 1.94B | ¥ 965.78M | ¥ 214.76M |
| Total Assets | ¥ 2.81B | ¥ 2.59B | ¥ 2.49B | ¥ 1.32B | ¥ 413.91M |
| Total Debt | ¥ 1.34M | ¥ 0.00 | ¥ 0.00 | ¥ 62.30M | ¥ 74.89M |
| Net Debt | ¥ -2.05B | ¥ -1.52B | ¥ -1.94B | ¥ -903.48M | ¥ -139.87M |
| Total Liabilities | ¥ 265.37M | ¥ 200.22M | ¥ 242.49M | ¥ 149.88M | ¥ 205.16M |
| Stockholders' Equity | ¥ 2.55B | ¥ 2.39B | ¥ 2.25B | ¥ 1.17B | ¥ 208.75M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 160.92M | ¥ -39.64M | ¥ 101.07M | ¥ -221.72M | ¥ 43.54M |
| Operating Cash Flow | ¥ 215.85M | ¥ 4.54M | ¥ 116.53M | ¥ -182.21M | ¥ 57.71M |
| Investing Cash Flow | ¥ 300.75M | ¥ -434.18M | ¥ -15.46M | ¥ -54.49M | ¥ -14.46M |
| Financing Cash Flow | ¥ 8.83M | ¥ 9.46M | ¥ 876.73M | ¥ 987.72M | ¥ 37.55M |