| Oct 25 | Oct 24 | Oct 23 | Oct 22 | Oct 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.84B | ¥ 2.26B | ¥ 2.26B | ¥ 2.05B | ¥ 1.67B |
| Gross Profit | ¥ 763.96M | ¥ 605.07M | ¥ 517.81M | ¥ 654.58M | ¥ 509.02M |
| Operating Income | ¥ 18.66M | ¥ 16.71M | ¥ 14.22M | ¥ 211.07M | ¥ 128.33M |
| EBITDA | ¥ 80.38M | ¥ 54.26M | ¥ 45.84M | ¥ 273.92M | ¥ 166.91M |
| Net Income | ¥ 3.83M | ¥ -19.21M | ¥ -5.69M | ¥ 144.70M | ¥ 82.36M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 486.87M | ¥ 359.30M | ¥ 268.51M | ¥ 212.36M | ¥ 57.11M |
| Total Assets | ¥ 1.61B | ¥ 1.03B | ¥ 1.11B | ¥ 1.05B | ¥ 820.81M |
| Total Debt | ¥ 539.18M | ¥ 261.61M | ¥ 308.70M | ¥ 377.90M | ¥ 440.59M |
| Net Debt | ¥ 52.31M | ¥ -97.69M | ¥ 40.19M | ¥ 165.54M | ¥ 383.48M |
| Total Liabilities | ¥ 1.11B | ¥ 525.68M | ¥ 617.66M | ¥ 777.05M | ¥ 691.39M |
| Stockholders' Equity | ¥ 480.87M | ¥ 468.88M | ¥ 485.70M | ¥ 274.12M | ¥ 129.42M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 40.52M | ¥ 128.22M | ¥ -80.68M | ¥ 212.57M | ¥ -42.05M |
| Operating Cash Flow | ¥ 125.03M | ¥ 142.10M | ¥ -65.27M | ¥ 234.79M | ¥ -9.02M |
| Investing Cash Flow | ¥ -186.81M | ¥ -6.60M | ¥ -14.92M | ¥ -16.86M | ¥ -254.18M |
| Financing Cash Flow | ¥ 189.35M | ¥ -44.71M | ¥ 136.34M | ¥ -62.69M | ¥ 96.21M |