| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.35T | ¥ 1.39T | ¥ 1.30T | ¥ 1.39T | ¥ 1.42T |
| Gross Profit | ¥ 323.80B | ¥ 279.89B | ¥ 196.89B | ¥ 290.53B | ¥ 321.74B |
| Operating Income | ¥ 58.11B | ¥ 68.16B | ¥ -17.90B | ¥ 61.73B | ¥ 87.20B |
| EBITDA | ¥ 152.36B | ¥ 166.19B | ¥ 78.58B | ¥ 170.53B | ¥ 202.64B |
| Net Income | ¥ 29.03B | ¥ 73.50B | ¥ -6.50B | ¥ 32.42B | ¥ -12.09B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 261.97B | ¥ 294.66B | ¥ 190.64B | ¥ 186.50B | ¥ 236.24B |
| Total Assets | ¥ 2.11T | ¥ 2.17T | ¥ 2.05T | ¥ 2.09T | ¥ 2.14T |
| Total Debt | ¥ 969.53B | ¥ 1.02T | ¥ 1.03T | ¥ 1.10T | ¥ 856.80B |
| Net Debt | ¥ 707.56B | ¥ 729.05B | ¥ 839.50B | ¥ 915.90B | ¥ 621.87B |
| Total Liabilities | ¥ 1.38T | ¥ 1.48T | ¥ 1.47T | ¥ 1.52T | ¥ 1.32T |
| Stockholders' Equity | ¥ 698.85B | ¥ 664.62B | ¥ 560.13B | ¥ 550.29B | ¥ 513.99B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 23.56B | ¥ 75.34B | ¥ 33.16B | ¥ 11.52B | ¥ 47.54B |
| Operating Cash Flow | ¥ 130.29B | ¥ 163.65B | ¥ 118.72B | ¥ 99.38B | ¥ 115.28B |
| Investing Cash Flow | ¥ -87.12B | ¥ -52.31B | ¥ -55.16B | ¥ -54.67B | ¥ 58.37B |
| Financing Cash Flow | ¥ -69.89B | ¥ -20.47B | ¥ -73.09B | ¥ -103.27B | ¥ -151.51B |