| Jan 26 | Jan 25 | Jan 24 | Jan 23 | Jan 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 218.33B | ¥ 214.89B | ¥ 195.88B | ¥ 174.62B | ¥ 139.43B |
| Gross Profit | ¥ 32.19B | ¥ 31.85B | ¥ 32.34B | ¥ 35.70B | ¥ 26.24B |
| Operating Income | ¥ 12.65B | ¥ 16.02B | ¥ 18.12B | ¥ 22.59B | ¥ 14.96B |
| EBITDA | ¥ 26.03B | ¥ 30.54B | ¥ 29.69B | ¥ 32.12B | ¥ 23.56B |
| Net Income | ¥ 3.15B | ¥ 12.22B | ¥ 15.54B | ¥ 17.58B | ¥ 11.78B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 53.04B | ¥ 49.88B | ¥ 39.25B | ¥ 33.94B | ¥ 31.31B |
| Total Assets | ¥ 240.99B | ¥ 223.70B | ¥ 195.70B | ¥ 159.80B | ¥ 134.04B |
| Total Debt | ¥ 87.27B | ¥ 76.37B | ¥ 62.48B | ¥ 51.05B | ¥ 48.88B |
| Net Debt | ¥ 39.24B | ¥ 31.99B | ¥ 23.23B | ¥ 22.11B | ¥ 26.27B |
| Total Liabilities | ¥ 127.38B | ¥ 113.37B | ¥ 98.70B | ¥ 79.19B | ¥ 72.65B |
| Stockholders' Equity | ¥ 113.25B | ¥ 109.98B | ¥ 96.63B | ¥ 80.31B | ¥ 61.12B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -3.49B | ¥ -1.46B | ¥ -4.04B | ¥ 651.00M | ¥ 369.00M |
| Operating Cash Flow | ¥ 24.14B | ¥ 24.37B | ¥ 31.68B | ¥ 22.08B | ¥ 18.13B |
| Investing Cash Flow | ¥ -28.77B | ¥ -26.51B | ¥ -36.39B | ¥ -19.59B | ¥ -17.74B |
| Financing Cash Flow | ¥ 7.12B | ¥ 11.07B | ¥ 8.83B | ¥ -665.00M | ¥ 12.47B |