| Jan 25 | Jan 24 | Jan 23 | Jan 23 | Jun 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 7.68B | ¥ 7.20B | ¥ 5.85B | ¥ 7.06B | ¥ 6.19B |
| Gross Profit | ¥ 5.01B | ¥ 5.17B | ¥ 4.16B | ¥ 5.20B | ¥ 4.32B |
| Operating Income | ¥ -519.85M | ¥ 2.00M | ¥ -130.16M | ¥ 437.51M | ¥ 419.93M |
| EBITDA | ¥ -279.67M | ¥ 220.00M | ¥ -181.24M | ¥ 574.99M | ¥ 768.13M |
| Net Income | ¥ -930.00M | ¥ -268.00M | ¥ -379.50M | ¥ 247.86M | ¥ 382.99M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 650.72M | ¥ 1.16B | ¥ 1.04B | ¥ 2.14B | ¥ 1.99B |
| Total Assets | ¥ 3.16B | ¥ 4.14B | ¥ 3.78B | ¥ 4.60B | ¥ 4.25B |
| Total Debt | ¥ 600.50M | ¥ 914.24M | ¥ 1.27B | ¥ 955.79M | ¥ 1.56B |
| Net Debt | ¥ -50.21M | ¥ -241.59M | ¥ 230.09M | ¥ -1.19B | ¥ -424.31M |
| Total Liabilities | ¥ 1.85B | ¥ 1.86B | ¥ 2.23B | ¥ 2.03B | ¥ 2.31B |
| Stockholders' Equity | ¥ 1.32B | ¥ 2.27B | ¥ 1.56B | ¥ 2.57B | ¥ 1.93B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -164.85M | ¥ -860.00M | ¥ -575.95M | ¥ 700.53M | ¥ 92.65M |
| Operating Cash Flow | ¥ 2.51M | ¥ -209.00M | ¥ -155.39M | ¥ 857.21M | ¥ 330.23M |
| Investing Cash Flow | ¥ -169.46M | ¥ -710.00M | ¥ -490.96M | ¥ -194.61M | ¥ -297.15M |
| Financing Cash Flow | ¥ -338.15M | ¥ -65.79M | ¥ -300.31M | ¥ 443.87M | ¥ 284.91M |