| Jan 26 | Jan 25 | Jan 24 | Jan 23 | Jan 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 4.24B | ¥ 3.93B | ¥ 3.53B | ¥ 3.36B | ¥ 2.99B |
| Gross Profit | ¥ 782.52M | ¥ 705.63M | ¥ 587.07M | ¥ 452.31M | ¥ 417.63M |
| Operating Income | ¥ 179.99M | ¥ 149.40M | ¥ 110.45M | ¥ 3.83M | ¥ 13.20M |
| EBITDA | ¥ 247.78M | ¥ 209.71M | ¥ 167.16M | ¥ 64.22M | ¥ 66.37M |
| Net Income | ¥ 110.36M | ¥ 88.40M | ¥ 91.99M | ¥ 27.75M | ¥ 30.05M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 506.81M | ¥ 685.48M | ¥ 482.55M | ¥ 448.55M | ¥ 535.46M |
| Total Assets | ¥ 3.42B | ¥ 3.01B | ¥ 2.76B | ¥ 2.61B | ¥ 2.46B |
| Total Debt | ¥ 1.17B | ¥ 1.07B | ¥ 885.85M | ¥ 923.24M | ¥ 682.21M |
| Net Debt | ¥ 658.37M | ¥ 386.34M | ¥ 403.30M | ¥ 474.69M | ¥ 146.75M |
| Total Liabilities | ¥ 1.87B | ¥ 1.55B | ¥ 1.37B | ¥ 1.31B | ¥ 1.18B |
| Stockholders' Equity | ¥ 1.55B | ¥ 1.46B | ¥ 1.39B | ¥ 1.30B | ¥ 1.28B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -211.20M | ¥ 77.76M | ¥ 103.60M | ¥ -298.86M | ¥ -106.08M |
| Operating Cash Flow | ¥ -130.93M | ¥ 140.69M | ¥ 124.01M | ¥ -252.00M | ¥ -15.85M |
| Investing Cash Flow | ¥ -83.70M | ¥ -102.21M | ¥ -39.91M | ¥ -25.86M | ¥ -68.45M |
| Financing Cash Flow | ¥ 35.77M | ¥ 167.27M | ¥ -50.26M | ¥ 214.05M | ¥ -88.60M |