Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 2.07T | ¥ 2.02T | ¥ 2.04T | ¥ 1.70T | ¥ 1.41T |
Gross Profit | ¥ 499.05B | ¥ 481.36B | ¥ 529.38B | ¥ 513.00B | ¥ 359.06B |
Operating Income | ¥ 125.83B | ¥ 128.78B | ¥ 67.81B | ¥ 206.17B | ¥ 75.78B |
EBITDA | ¥ 304.65B | ¥ 315.38B | ¥ 369.03B | ¥ 370.75B | ¥ 217.78B |
Net Income | ¥ -94.04B | ¥ 65.80B | ¥ 22.50B | ¥ 123.84B | ¥ 32.72B |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 107.99B | ¥ 146.06B | ¥ 209.72B | ¥ 195.83B | ¥ 236.12B |
Total Assets | ¥ 2.89T | ¥ 2.93T | ¥ 2.81T | ¥ 2.67T | ¥ 2.53T |
Total Debt | ¥ 649.74B | ¥ 695.01B | ¥ 650.24B | ¥ 603.19B | ¥ 787.96B |
Net Debt | ¥ 541.75B | ¥ 549.24B | ¥ 440.52B | ¥ 407.36B | ¥ 551.84B |
Total Liabilities | ¥ 1.22T | ¥ 1.28T | ¥ 1.23T | ¥ 1.18T | ¥ 1.29T |
Stockholders' Equity | ¥ 1.44T | ¥ 1.45T | ¥ 1.39T | ¥ 1.31T | ¥ 1.12T |
Cash Flow | |||||
Free Cash Flow | ¥ 42.46B | ¥ -985.00M | ¥ -6.78B | ¥ 116.14B | ¥ 33.92B |
Operating Cash Flow | ¥ 284.81B | ¥ 212.55B | ¥ 217.15B | ¥ 326.71B | ¥ 225.39B |
Investing Cash Flow | ¥ -195.58B | ¥ -179.79B | ¥ -145.31B | ¥ -123.79B | ¥ -230.25B |
Financing Cash Flow | ¥ -131.95B | ¥ -108.02B | ¥ -78.21B | ¥ -252.26B | ¥ 128.44B |