| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.94T | ¥ 2.77T | ¥ 2.51T | ¥ 2.24T | ¥ 2.03T |
| Gross Profit | ¥ 1.01T | ¥ 923.66B | ¥ 852.39B | ¥ 785.24B | ¥ 683.78B |
| Operating Income | ¥ 285.12B | ¥ 263.68B | ¥ 243.82B | ¥ 223.75B | ¥ 173.70B |
| EBITDA | ¥ 443.06B | ¥ 411.67B | ¥ 384.24B | ¥ 358.56B | ¥ 296.98B |
| Net Income | ¥ 192.08B | ¥ 164.07B | ¥ 151.56B | ¥ 153.50B | ¥ 92.83B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 83.96B | ¥ 59.95B | ¥ 37.44B | ¥ 52.74B | ¥ 48.46B |
| Total Assets | ¥ 5.40T | ¥ 5.29T | ¥ 4.83T | ¥ 4.55T | ¥ 4.44T |
| Total Debt | ¥ 1.39T | ¥ 1.52T | ¥ 1.64T | ¥ 1.69T | ¥ 1.93T |
| Net Debt | ¥ 1.31T | ¥ 1.46T | ¥ 1.61T | ¥ 1.64T | ¥ 1.88T |
| Total Liabilities | ¥ 2.73T | ¥ 2.82T | ¥ 2.77T | ¥ 2.79T | ¥ 2.92T |
| Stockholders' Equity | ¥ 2.67T | ¥ 2.46T | ¥ 2.06T | ¥ 1.76T | ¥ 1.52T |
| Cash Flow | |||||
| Free Cash Flow | ¥ 295.40B | ¥ 257.97B | ¥ 182.94B | ¥ 257.01B | ¥ 195.08B |
| Operating Cash Flow | ¥ 403.72B | ¥ 347.55B | ¥ 265.99B | ¥ 337.81B | ¥ 275.86B |
| Investing Cash Flow | ¥ -118.67B | ¥ -117.71B | ¥ -69.19B | ¥ -14.35B | ¥ -1.24T |
| Financing Cash Flow | ¥ -272.78B | ¥ -226.75B | ¥ -219.56B | ¥ -320.32B | ¥ 956.76B |