| Sep 25 | Sep 24 | Sep 23 | Sep 22 | Sep 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.47B | ¥ 1.39B | ¥ 1.28B | ¥ 1.14B | ¥ 1.12B |
| Gross Profit | ¥ 540.10M | ¥ 528.77M | ¥ 521.28M | ¥ 487.13M | ¥ 504.40M |
| Operating Income | ¥ -98.05M | ¥ -17.83M | ¥ 67.32M | ¥ 48.34M | ¥ 130.37M |
| EBITDA | ¥ -90.35M | ¥ -11.97M | ¥ 72.50M | ¥ 51.34M | ¥ 133.34M |
| Net Income | ¥ -73.65M | ¥ -5.82M | ¥ 45.22M | ¥ 32.28M | ¥ 76.11M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 599.15M | ¥ 577.41M | ¥ 643.42M | ¥ 596.60M | ¥ 614.66M |
| Total Assets | ¥ 1.02B | ¥ 909.42M | ¥ 915.00M | ¥ 830.42M | ¥ 813.33M |
| Total Debt | ¥ 211.68M | ¥ 40.01M | ¥ 42.42M | ¥ 27.99M | ¥ 27.04M |
| Net Debt | ¥ -387.48M | ¥ -537.40M | ¥ -601.00M | ¥ -568.61M | ¥ -587.62M |
| Total Liabilities | ¥ 449.90M | ¥ 267.57M | ¥ 267.69M | ¥ 217.39M | ¥ 238.05M |
| Stockholders' Equity | ¥ 568.70M | ¥ 641.84M | ¥ 647.32M | ¥ 613.03M | ¥ 575.28M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -102.83M | ¥ -44.42M | ¥ 57.72M | ¥ -752.00K | ¥ 133.99M |
| Operating Cash Flow | ¥ -94.18M | ¥ -36.42M | ¥ 88.17M | ¥ -627.00K | ¥ 135.15M |
| Investing Cash Flow | ¥ -55.67M | ¥ -27.18M | ¥ -44.72M | ¥ -23.85M | ¥ -2.14M |
| Financing Cash Flow | ¥ 171.59M | ¥ -2.42M | ¥ 3.37M | ¥ 6.42M | ¥ 217.29M |