| Jan 26 | Jan 25 | Jan 24 | Jan 23 | Jan 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 170.79B | ¥ 111.79B | ¥ 55.70B | ¥ 46.09B | ¥ 38.11B |
| Gross Profit | ¥ 39.27B | ¥ 25.46B | ¥ 12.96B | ¥ 10.86B | ¥ 9.30B |
| Operating Income | ¥ 7.43B | ¥ 7.96B | ¥ 5.37B | ¥ 4.24B | ¥ 4.02B |
| EBITDA | ¥ 21.10B | ¥ 14.23B | ¥ 7.37B | ¥ 6.19B | ¥ 5.23B |
| Net Income | ¥ 3.66B | ¥ 3.30B | ¥ 4.18B | ¥ 3.49B | ¥ 2.73B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 32.47B | ¥ 25.65B | ¥ 12.38B | ¥ 7.09B | ¥ 7.32B |
| Total Assets | ¥ 222.21B | ¥ 114.37B | ¥ 52.81B | ¥ 31.45B | ¥ 27.10B |
| Total Debt | ¥ 106.22B | ¥ 51.28B | ¥ 18.56B | ¥ 11.09B | ¥ 11.54B |
| Net Debt | ¥ 73.75B | ¥ 25.64B | ¥ 6.18B | ¥ 4.00B | ¥ 4.23B |
| Total Liabilities | ¥ 157.03B | ¥ 78.67B | ¥ 33.15B | ¥ 20.21B | ¥ 19.36B |
| Stockholders' Equity | ¥ 65.06B | ¥ 35.48B | ¥ 19.43B | ¥ 11.23B | ¥ 7.71B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -12.96B | ¥ -3.41B | ¥ 2.88B | ¥ 2.75B | ¥ 2.05B |
| Operating Cash Flow | ¥ 13.47B | ¥ 7.89B | ¥ 7.60B | ¥ 6.45B | ¥ 4.69B |
| Investing Cash Flow | ¥ -71.64B | ¥ -19.73B | ¥ -10.33B | ¥ -5.52B | ¥ -3.42B |
| Financing Cash Flow | ¥ 64.96B | ¥ 25.24B | ¥ 7.96B | ¥ -1.16B | ¥ 996.00M |