| Jan 26 | Jan 25 | Jan 24 | Jan 23 | Jan 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 30.01B | ¥ 17.69B | ¥ 18.63B | ¥ 20.25B | ¥ 20.31B |
| Gross Profit | ¥ 10.08B | ¥ 9.04B | ¥ 11.79B | ¥ 13.87B | ¥ 14.12B |
| Operating Income | ¥ 11.68B | ¥ 10.52B | ¥ 10.03B | ¥ 12.01B | ¥ 12.21B |
| EBITDA | ¥ 13.61B | ¥ 10.66B | ¥ 11.93B | ¥ 13.84B | ¥ 13.99B |
| Net Income | ¥ 10.71B | ¥ 9.59B | ¥ 9.16B | ¥ 11.15B | ¥ 11.41B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 10.68B | ¥ 3.68B | ¥ 1.10B | ¥ 5.56B | ¥ 3.09B |
| Total Assets | ¥ 244.66B | ¥ 244.31B | ¥ 249.95B | ¥ 241.45B | ¥ 224.64B |
| Total Debt | ¥ 104.00B | ¥ 106.50B | ¥ 111.50B | ¥ 104.50B | ¥ 93.00B |
| Net Debt | ¥ 93.32B | ¥ 102.82B | ¥ 110.40B | ¥ 98.94B | ¥ 89.91B |
| Total Liabilities | ¥ 117.85B | ¥ 120.70B | ¥ 125.30B | ¥ 118.64B | ¥ 105.10B |
| Stockholders' Equity | ¥ 126.72B | ¥ 123.61B | ¥ 124.65B | ¥ 122.82B | ¥ 119.54B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 14.19B | ¥ 18.02B | ¥ -4.15B | ¥ -1.87B | ¥ 23.68B |
| Operating Cash Flow | ¥ 22.09B | ¥ 19.44B | ¥ 13.78B | ¥ 19.54B | ¥ 53.14B |
| Investing Cash Flow | ¥ -7.88B | ¥ -1.34B | ¥ -17.30B | ¥ -20.27B | ¥ -30.95B |
| Financing Cash Flow | ¥ -10.19B | ¥ -15.63B | ¥ -330.60M | ¥ 3.60B | ¥ -20.00B |