| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.50T | ¥ 2.28T | ¥ 2.07T | ¥ 1.92T | ¥ 1.68T |
| Gross Profit | ¥ 97.41B | ¥ 948.08B | ¥ 790.31B | ¥ 585.31B | ¥ 542.63B |
| Operating Income | ¥ 97.41B | ¥ -24.57B | ¥ -163.64B | ¥ -333.96B | ¥ -284.66B |
| EBITDA | ¥ 417.88B | ¥ 306.69B | ¥ 150.77B | ¥ -58.35B | ¥ -87.31B |
| Net Income | ¥ -177.89B | ¥ -162.44B | ¥ -339.47B | ¥ -377.22B | ¥ -133.83B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 5.84T | ¥ 6.33T | ¥ 5.24T | ¥ 4.79T | ¥ 4.48T |
| Total Assets | ¥ 28.80T | ¥ 26.51T | ¥ 22.63T | ¥ 20.40T | ¥ 16.83T |
| Total Debt | ¥ 5.57T | ¥ 5.51T | ¥ 4.86T | ¥ 4.89T | ¥ 3.75T |
| Net Debt | ¥ -267.94B | ¥ -663.83B | ¥ -266.35B | ¥ 191.92B | ¥ -665.12B |
| Total Liabilities | ¥ 27.45T | ¥ 25.28T | ¥ 21.54T | ¥ 19.55T | ¥ 15.71T |
| Stockholders' Equity | ¥ 992.40B | ¥ 927.87B | ¥ 836.57B | ¥ 791.35B | ¥ 1.09T |
| Cash Flow | |||||
| Free Cash Flow | ¥ 277.83B | ¥ 1.04T | ¥ 493.47B | ¥ -584.07B | ¥ 295.85B |
| Operating Cash Flow | ¥ 343.50B | ¥ 1.13T | ¥ 687.30B | ¥ -285.40B | ¥ 582.71B |
| Investing Cash Flow | ¥ -779.81B | ¥ -920.42B | ¥ -584.09B | ¥ -944.93B | ¥ -611.83B |
| Financing Cash Flow | ¥ 94.72B | ¥ 819.49B | ¥ 315.52B | ¥ 1.51T | ¥ 1.40T |