| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.41T | ¥ 1.30T | ¥ 1.24T | ¥ 1.09T | ¥ 939.24B |
| Gross Profit | ¥ 1.20T | ¥ 1.14T | ¥ 1.12T | ¥ 976.58B | ¥ 835.04B |
| Operating Income | ¥ -124.99B | ¥ 128.73B | ¥ 169.73B | ¥ 140.25B | ¥ 81.63B |
| EBITDA | ¥ -29.60B | ¥ 139.50B | ¥ 203.16B | ¥ 302.49B | ¥ -32.61B |
| Net Income | ¥ -192.17B | ¥ -10.71B | ¥ 59.85B | ¥ 108.39B | ¥ -159.59B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 397.19B | ¥ 390.68B | ¥ 603.74B | ¥ 723.54B | ¥ 530.69B |
| Total Assets | ¥ 3.51T | ¥ 3.63T | ¥ 3.74T | ¥ 3.72T | ¥ 3.38T |
| Total Debt | ¥ 547.27B | ¥ 713.46B | ¥ 532.43B | ¥ 579.19B | ¥ 584.81B |
| Net Debt | ¥ 175.28B | ¥ 322.79B | ¥ -71.31B | ¥ -144.35B | ¥ 54.12B |
| Total Liabilities | ¥ 2.74T | ¥ 2.72T | ¥ 2.79T | ¥ 2.81T | ¥ 2.56T |
| Stockholders' Equity | ¥ 696.84B | ¥ 841.65B | ¥ 880.27B | ¥ 845.03B | ¥ 756.87B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 34.30B | ¥ 46.38B | ¥ 62.37B | ¥ 118.68B | ¥ 66.84B |
| Operating Cash Flow | ¥ 59.98B | ¥ 75.27B | ¥ 80.90B | ¥ 139.72B | ¥ 88.31B |
| Investing Cash Flow | ¥ -43.33B | ¥ -159.44B | ¥ -36.37B | ¥ 155.23B | ¥ 126.12B |
| Financing Cash Flow | ¥ -53.30B | ¥ -140.54B | ¥ -176.17B | ¥ -125.19B | ¥ -85.73B |