| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 7.16T | ¥ 7.14T | ¥ 6.40T | ¥ 5.52T | ¥ 4.94T |
| Gross Profit | ¥ 1.10T | ¥ 1.09T | ¥ 1.40T | ¥ 1.26T | ¥ 1.12T |
| Operating Income | ¥ 518.95B | ¥ 374.79B | ¥ 420.69B | ¥ 341.21B | ¥ 146.99B |
| EBITDA | ¥ 980.41B | ¥ 756.05B | ¥ 790.43B | ¥ 701.51B | ¥ 494.54B |
| Net Income | ¥ 419.08B | ¥ 312.79B | ¥ 314.63B | ¥ 263.90B | ¥ 125.06B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.10T | ¥ 837.79B | ¥ 767.57B | ¥ 885.54B | ¥ 912.92B |
| Total Assets | ¥ 8.13T | ¥ 9.09T | ¥ 7.41T | ¥ 7.43T | ¥ 6.77T |
| Total Debt | ¥ 699.38B | ¥ 850.72B | ¥ 943.64B | ¥ 1.05T | ¥ 854.22B |
| Net Debt | ¥ -287.15B | ¥ 61.33B | ¥ 209.79B | ¥ 179.55B | ¥ 13.26B |
| Total Liabilities | ¥ 2.94T | ¥ 3.35T | ¥ 2.83T | ¥ 2.94T | ¥ 2.69T |
| Stockholders' Equity | ¥ 4.98T | ¥ 5.53T | ¥ 4.38T | ¥ 4.30T | ¥ 3.89T |
| Cash Flow | |||||
| Free Cash Flow | ¥ 313.32B | ¥ 515.42B | ¥ 188.41B | ¥ 23.49B | ¥ 2.55B |
| Operating Cash Flow | ¥ 758.74B | ¥ 961.83B | ¥ 602.72B | ¥ 395.64B | ¥ 437.24B |
| Investing Cash Flow | ¥ 121.90B | ¥ -459.49B | ¥ -363.68B | ¥ -301.58B | ¥ -395.90B |
| Financing Cash Flow | ¥ -677.43B | ¥ -496.66B | ¥ -400.10B | ¥ -159.54B | ¥ 238.66B |