| Jan 26 | Jan 25 | Jan 24 | Jan 23 | Jan 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 485.94M | ¥ 411.49M | ¥ 310.96M | ¥ 496.49M | ¥ 404.57M |
| Gross Profit | ¥ 222.10M | ¥ 237.74M | ¥ 169.16M | ¥ 235.23M | ¥ 81.21M |
| Operating Income | ¥ -36.15M | ¥ 5.28M | ¥ -69.43M | ¥ -6.47M | ¥ -356.58M |
| EBITDA | ¥ 3.19M | ¥ 29.51M | ¥ -67.32M | ¥ -8.14M | ¥ -436.91M |
| Net Income | ¥ -61.63M | ¥ 2.35M | ¥ -85.81M | ¥ -16.80M | ¥ -517.84M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 279.25M | ¥ 314.85M | ¥ 330.10M | ¥ 388.68M | ¥ 120.10M |
| Total Assets | ¥ 564.30M | ¥ 542.47M | ¥ 513.34M | ¥ 527.91M | ¥ 298.88M |
| Total Debt | ¥ 151.67M | ¥ 60.00M | ¥ 60.23M | ¥ 158.62M | ¥ 61.98M |
| Net Debt | ¥ -127.58M | ¥ -254.85M | ¥ -269.87M | ¥ -230.07M | ¥ -58.12M |
| Total Liabilities | ¥ 213.39M | ¥ 130.40M | ¥ 105.23M | ¥ 200.01M | ¥ 89.71M |
| Stockholders' Equity | ¥ 350.92M | ¥ 412.07M | ¥ 408.11M | ¥ 327.90M | ¥ 209.17M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -33.25M | ¥ 24.39M | ¥ -128.24M | ¥ -1.29M | ¥ -301.06M |
| Operating Cash Flow | ¥ -29.89M | ¥ 28.02M | ¥ -72.56M | ¥ 18.13M | ¥ -263.08M |
| Investing Cash Flow | ¥ -97.85M | ¥ -45.20M | ¥ -53.96M | ¥ 24.25M | ¥ 89.46M |
| Financing Cash Flow | ¥ 92.15M | ¥ 1.39M | ¥ 67.83M | ¥ 225.22M | ¥ -40.08M |