| Feb 25 | May 24 | May 23 | May 22 | May 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.45T | ¥ 1.07T | ¥ 1.03T | ¥ 970.08B | ¥ 915.70B |
| Gross Profit | ¥ 443.99B | ¥ 326.40B | ¥ 312.28B | ¥ 293.36B | ¥ 271.48B |
| Operating Income | ¥ 63.04B | ¥ 48.03B | ¥ 47.15B | ¥ 45.57B | ¥ 40.57B |
| EBITDA | ¥ 93.73B | ¥ 67.62B | ¥ 65.15B | ¥ 62.13B | ¥ 55.23B |
| Net Income | ¥ 42.67B | ¥ 21.81B | ¥ 21.74B | ¥ 25.26B | ¥ 21.39B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 202.13B | ¥ 92.74B | ¥ 58.69B | ¥ 79.05B | ¥ 127.03B |
| Total Assets | ¥ 1.65T | ¥ 583.36B | ¥ 549.55B | ¥ 539.83B | ¥ 562.36B |
| Total Debt | ¥ 208.49B | ¥ 63.76B | ¥ 50.04B | ¥ 54.86B | ¥ 55.52B |
| Net Debt | ¥ 6.36B | ¥ -28.84B | ¥ -8.65B | ¥ -24.19B | ¥ -71.51B |
| Total Liabilities | ¥ 752.27B | ¥ 276.98B | ¥ 244.25B | ¥ 235.68B | ¥ 278.31B |
| Stockholders' Equity | ¥ 875.82B | ¥ 282.10B | ¥ 281.58B | ¥ 278.35B | ¥ 260.31B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 59.69B | ¥ 44.53B | ¥ 19.97B | ¥ -23.90B | ¥ 15.11B |
| Operating Cash Flow | ¥ 84.58B | ¥ 64.64B | ¥ 51.96B | ¥ 804.00M | ¥ 35.83B |
| Investing Cash Flow | ¥ -19.79B | ¥ -19.71B | ¥ -36.07B | ¥ -29.77B | ¥ -28.41B |
| Financing Cash Flow | ¥ -39.05B | ¥ -10.87B | ¥ -36.26B | ¥ -19.00B | ¥ 3.07B |