| Jan 26 | Jan 25 | Jan 24 | Jan 23 | Jan 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.56B | ¥ 2.17B | ¥ 1.84B | ¥ 1.54B | ¥ 1.14B |
| Gross Profit | ¥ 2.03B | ¥ 1.78B | ¥ 1.48B | ¥ 1.25B | ¥ 752.48M |
| Operating Income | ¥ 251.02M | ¥ 402.00M | ¥ 406.94M | ¥ 396.38M | ¥ 46.70M |
| EBITDA | ¥ 406.61M | ¥ 505.98M | ¥ 498.06M | ¥ 472.95M | ¥ 121.60M |
| Net Income | ¥ 96.58M | ¥ 243.00M | ¥ 300.62M | ¥ 283.04M | ¥ 79.39M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.52B | ¥ 1.60B | ¥ 1.42B | ¥ 632.61M | ¥ 309.47M |
| Total Assets | ¥ 2.70B | ¥ 2.35B | ¥ 1.91B | ¥ 1.11B | ¥ 786.73M |
| Total Debt | ¥ 398.19M | ¥ 615.00M | ¥ 579.99M | ¥ 80.25M | ¥ 200.26M |
| Net Debt | ¥ -1.12B | ¥ -984.00M | ¥ -844.97M | ¥ -552.35M | ¥ -109.21M |
| Total Liabilities | ¥ 1.27B | ¥ 1.04B | ¥ 865.28M | ¥ 367.86M | ¥ 399.90M |
| Stockholders' Equity | ¥ 1.43B | ¥ 1.31B | ¥ 1.04B | ¥ 740.00M | ¥ 386.83M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 326.99M | ¥ 421.00M | ¥ 308.21M | ¥ 399.47M | ¥ 61.08M |
| Operating Cash Flow | ¥ 344.64M | ¥ 421.00M | ¥ 418.40M | ¥ 468.63M | ¥ 130.99M |
| Investing Cash Flow | ¥ -210.48M | ¥ -261.00M | ¥ -130.19M | ¥ -69.16M | ¥ -69.92M |
| Financing Cash Flow | ¥ -217.71M | ¥ 15.47M | ¥ 504.14M | ¥ -76.34M | ¥ -62.66M |