| Feb 25 | Feb 24 | Feb 23 | Feb 22 | Feb 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 562.77B | ¥ 496.68B | ¥ 419.85B | ¥ 416.51B | ¥ 380.56B |
| Gross Profit | ¥ 96.34B | ¥ 86.17B | ¥ 70.84B | ¥ 71.97B | ¥ 69.86B |
| Operating Income | ¥ 20.21B | ¥ 19.89B | ¥ 16.13B | ¥ 18.68B | ¥ 10.57B |
| EBITDA | ¥ 24.43B | ¥ 23.15B | ¥ 19.03B | ¥ 21.38B | ¥ 14.21B |
| Net Income | ¥ 11.91B | ¥ 13.45B | ¥ 11.44B | ¥ 14.21B | ¥ 1.49B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 27.46B | ¥ 15.42B | ¥ 30.55B | ¥ 37.47B | ¥ 43.18B |
| Total Assets | ¥ 263.57B | ¥ 220.82B | ¥ 184.03B | ¥ 173.29B | ¥ 177.22B |
| Total Debt | ¥ 95.35B | ¥ 79.28B | ¥ 63.00B | ¥ 67.14B | ¥ 80.63B |
| Net Debt | ¥ 67.89B | ¥ 63.86B | ¥ 32.45B | ¥ 29.67B | ¥ 37.45B |
| Total Liabilities | ¥ 173.90B | ¥ 139.99B | ¥ 114.10B | ¥ 110.59B | ¥ 132.20B |
| Stockholders' Equity | ¥ 87.93B | ¥ 79.44B | ¥ 69.02B | ¥ 62.23B | ¥ 44.00B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 992.00M | ¥ -27.93B | ¥ 2.14B | ¥ -3.17B | ¥ 18.32B |
| Operating Cash Flow | ¥ 11.06B | ¥ -20.04B | ¥ 9.65B | ¥ 2.27B | ¥ 19.51B |
| Investing Cash Flow | ¥ -10.99B | ¥ -7.46B | ¥ -8.37B | ¥ 1.22B | ¥ -1.00B |
| Financing Cash Flow | ¥ 11.97B | ¥ 12.33B | ¥ -8.23B | ¥ -12.02B | ¥ -12.87B |