| Aug 26 | Aug 25 | Aug 24 | Aug 23 | Aug 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 161.60B | ¥ 129.82B | ¥ 110.63B | ¥ 88.03B | ¥ 64.87B |
| Gross Profit | ¥ 54.20B | ¥ 45.02B | ¥ 35.36B | ¥ 29.94B | ¥ 20.21B |
| Operating Income | ¥ 17.53B | ¥ 15.55B | ¥ 10.54B | ¥ 11.57B | ¥ 6.87B |
| EBITDA | ¥ 21.68B | ¥ 17.03B | ¥ 11.97B | ¥ 11.89B | ¥ 8.93B |
| Net Income | ¥ 7.43B | ¥ 8.94B | ¥ 5.13B | ¥ 6.25B | ¥ 4.97B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 31.10B | ¥ 23.73B | ¥ 20.87B | ¥ 17.59B | ¥ 12.92B |
| Total Assets | ¥ 109.69B | ¥ 77.66B | ¥ 63.30B | ¥ 49.89B | ¥ 40.52B |
| Total Debt | ¥ 34.71B | ¥ 12.22B | ¥ 9.58B | ¥ 4.91B | ¥ 3.57B |
| Net Debt | ¥ 3.62B | ¥ -11.51B | ¥ -11.29B | ¥ -12.68B | ¥ -9.33B |
| Total Liabilities | ¥ 67.48B | ¥ 36.62B | ¥ 28.77B | ¥ 20.31B | ¥ 14.51B |
| Stockholders' Equity | ¥ 42.05B | ¥ 41.04B | ¥ 34.04B | ¥ 29.13B | ¥ 25.65B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 12.63B | ¥ 14.33B | ¥ 3.44B | ¥ 9.10B | ¥ 6.74B |
| Operating Cash Flow | ¥ 13.72B | ¥ 15.65B | ¥ 9.09B | ¥ 10.25B | ¥ 7.39B |
| Investing Cash Flow | ¥ -22.38B | ¥ -11.70B | ¥ -9.95B | ¥ -4.78B | ¥ -5.61B |
| Financing Cash Flow | ¥ 15.97B | ¥ -1.19B | ¥ 4.15B | ¥ -817.00M | ¥ -3.08B |