| Aug 25 | Aug 24 | Aug 23 | Aug 22 | Aug 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 10.11B | ¥ 8.37B | ¥ 7.05B | ¥ 5.81B | ¥ 6.26B |
| Gross Profit | ¥ 2.66B | ¥ 1.99B | ¥ 1.58B | ¥ 1.35B | ¥ 1.28B |
| Operating Income | ¥ 911.91M | ¥ 555.23M | ¥ 403.31M | ¥ 274.86M | ¥ 276.78M |
| EBITDA | ¥ 1.32B | ¥ 562.36M | ¥ 606.61M | ¥ 276.07M | ¥ 508.84M |
| Net Income | ¥ 573.54M | ¥ 195.76M | ¥ 265.38M | ¥ -23.91M | ¥ 193.27M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.34B | ¥ 2.07B | ¥ 2.70B | ¥ 1.65B | ¥ 2.11B |
| Total Assets | ¥ 15.09B | ¥ 11.35B | ¥ 9.78B | ¥ 8.14B | ¥ 8.54B |
| Total Debt | ¥ 8.78B | ¥ 5.77B | ¥ 4.64B | ¥ 4.49B | ¥ 4.76B |
| Net Debt | ¥ 4.75B | ¥ 3.70B | ¥ 1.94B | ¥ 2.84B | ¥ 2.65B |
| Total Liabilities | ¥ 10.83B | ¥ 7.24B | ¥ 5.81B | ¥ 5.47B | ¥ 5.74B |
| Stockholders' Equity | ¥ 4.26B | ¥ 4.11B | ¥ 3.96B | ¥ 2.68B | ¥ 2.80B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -247.95M | ¥ -263.59M | ¥ -76.68M | ¥ 32.44M | ¥ 422.32M |
| Operating Cash Flow | ¥ 1.06B | ¥ 33.37M | ¥ 251.90M | ¥ 314.38M | ¥ 576.21M |
| Investing Cash Flow | ¥ -1.08B | ¥ -1.25B | ¥ -275.06M | ¥ -260.25M | ¥ -429.81M |
| Financing Cash Flow | ¥ 2.42B | ¥ 574.09M | ¥ 1.13B | ¥ -426.62M | ¥ -336.60M |