| Jan 26 | Jan 25 | Jan 24 | Jan 23 | Jan 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 259.75B | ¥ 246.47B | ¥ 244.93B | ¥ 215.57B | ¥ 188.57B |
| Gross Profit | ¥ 47.75B | ¥ 47.19B | ¥ 48.07B | ¥ 41.20B | ¥ 35.00B |
| Operating Income | ¥ 7.85B | ¥ 7.50B | ¥ 7.82B | ¥ 3.65B | ¥ -446.00M |
| EBITDA | ¥ 10.80B | ¥ 10.11B | ¥ 10.61B | ¥ 6.60B | ¥ 2.61B |
| Net Income | ¥ 4.58B | ¥ 4.48B | ¥ 3.60B | ¥ 1.01B | ¥ 336.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 11.20B | ¥ 9.23B | ¥ 9.65B | ¥ 8.16B | ¥ 8.70B |
| Total Assets | ¥ 96.45B | ¥ 88.32B | ¥ 88.30B | ¥ 87.35B | ¥ 82.70B |
| Total Debt | ¥ 19.27B | ¥ 19.85B | ¥ 22.73B | ¥ 28.19B | ¥ 31.99B |
| Net Debt | ¥ 8.07B | ¥ 10.62B | ¥ 13.08B | ¥ 20.03B | ¥ 23.29B |
| Total Liabilities | ¥ 61.91B | ¥ 57.20B | ¥ 60.73B | ¥ 64.60B | ¥ 62.46B |
| Stockholders' Equity | ¥ 34.43B | ¥ 30.73B | ¥ 27.20B | ¥ 22.41B | ¥ 19.92B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 5.33B | ¥ 3.24B | ¥ 7.29B | ¥ 3.00B | ¥ 2.53B |
| Operating Cash Flow | ¥ 7.93B | ¥ 6.49B | ¥ 9.30B | ¥ 4.11B | ¥ 3.55B |
| Investing Cash Flow | ¥ -500.00M | ¥ -2.16B | ¥ -1.25B | ¥ -931.00M | ¥ 2.08B |
| Financing Cash Flow | ¥ -5.48B | ¥ -4.63B | ¥ -6.52B | ¥ -4.48B | ¥ -4.00B |