| Nov 25 | Nov 24 | Nov 23 | Nov 22 | Nov 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 17.55B | ¥ 18.23B | ¥ 17.83B | ¥ 16.32B | ¥ 13.86B |
| Gross Profit | ¥ 3.29B | ¥ 3.21B | ¥ 3.14B | ¥ 3.56B | ¥ 3.49B |
| Operating Income | ¥ -108.71M | ¥ -148.32M | ¥ -275.98M | ¥ 440.80M | ¥ 607.04M |
| EBITDA | ¥ 760.87M | ¥ 675.60M | ¥ 412.48M | ¥ 1.05B | ¥ 1.16B |
| Net Income | ¥ -2.59B | ¥ -98.82M | ¥ -1.03B | ¥ 402.79M | ¥ 542.02M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.61B | ¥ 4.12B | ¥ 3.16B | ¥ 4.14B | ¥ 4.24B |
| Total Assets | ¥ 14.92B | ¥ 19.51B | ¥ 21.61B | ¥ 20.98B | ¥ 19.66B |
| Total Debt | ¥ 4.03B | ¥ 4.67B | ¥ 5.69B | ¥ 3.11B | ¥ 2.54B |
| Net Debt | ¥ 421.22M | ¥ 627.41M | ¥ 2.54B | ¥ -1.03B | ¥ -1.70B |
| Total Liabilities | ¥ 6.45B | ¥ 8.35B | ¥ 9.79B | ¥ 8.11B | ¥ 8.07B |
| Stockholders' Equity | ¥ 8.39B | ¥ 11.38B | ¥ 11.67B | ¥ 12.73B | ¥ 11.31B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 115.72M | ¥ -234.63M | ¥ -2.60B | ¥ -460.16M | ¥ -811.95M |
| Operating Cash Flow | ¥ 569.59M | ¥ 454.59M | ¥ -937.91M | ¥ 525.06M | ¥ 1.13B |
| Investing Cash Flow | ¥ -102.07M | ¥ 972.96M | ¥ -2.44B | ¥ -962.19M | ¥ -1.91B |
| Financing Cash Flow | ¥ -1.03B | ¥ -445.52M | ¥ 2.37B | ¥ 55.50M | ¥ 1.29B |