| Aug 25 | Aug 23 | Aug 22 | Feb 22 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.55B | ¥ 2.30B | ¥ 884.37M | ¥ 517.78M | ¥ 1.30B |
| Gross Profit | ¥ 1.20B | ¥ 778.85M | ¥ 293.54M | ¥ 90.73M | ¥ 561.69M |
| Operating Income | ¥ 877.21M | ¥ 500.49M | ¥ 145.90M | ¥ -63.83M | ¥ 325.00K |
| EBITDA | ¥ 1.20B | ¥ 500.49M | ¥ 278.71M | ¥ 3.09M | ¥ 520.39M |
| Net Income | ¥ 657.04M | ¥ 333.83M | ¥ 96.54M | ¥ -1.67B | ¥ 378.79M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 976.47M | ¥ 1.60B | ¥ 1.03B | ¥ 1.48B | ¥ 1.63B |
| Total Assets | ¥ 9.97B | ¥ 9.55B | ¥ 8.13B | ¥ 7.79B | ¥ 7.43B |
| Total Debt | ¥ 2.74B | ¥ 1.91B | ¥ 1.32B | ¥ 1.69B | ¥ 1.39B |
| Net Debt | ¥ 1.77B | ¥ 410.30M | ¥ 392.47M | ¥ -1.27B | ¥ -172.15M |
| Total Liabilities | ¥ 7.00B | ¥ 7.46B | ¥ 6.25B | ¥ 6.01B | ¥ 4.07B |
| Stockholders' Equity | ¥ 2.98B | ¥ 2.07B | ¥ 1.85B | ¥ -62.25M | ¥ 3.31B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 448.99M | ¥ 975.67M | ¥ -164.02M | ¥ 362.94M | ¥ -174.53M |
| Operating Cash Flow | ¥ 852.59M | ¥ 975.67M | ¥ 736.53M | ¥ 2.40B | ¥ 1.72B |
| Investing Cash Flow | ¥ -531.97M | ¥ -435.23M | ¥ -796.49M | ¥ -3.19B | ¥ -1.89B |
| Financing Cash Flow | ¥ -705.01M | ¥ -30.84M | ¥ -290.71M | ¥ 364.12M | ¥ 1.29B |