| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 9.19T | ¥ 8.72T | ¥ 9.46T | ¥ 6.69T | ¥ 4.56T |
| Gross Profit | ¥ 689.41B | ¥ 847.12B | ¥ 794.02B | ¥ 884.18B | ¥ 559.03B |
| Operating Income | ¥ 162.19B | ¥ 346.32B | ¥ 282.44B | ¥ 434.45B | ¥ 140.06B |
| EBITDA | ¥ 280.17B | ¥ 455.57B | ¥ 477.47B | ¥ 513.55B | ¥ 247.85B |
| Net Income | ¥ 104.05B | ¥ 228.52B | ¥ 253.65B | ¥ 279.50B | ¥ 34.92B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 165.76B | ¥ 139.32B | ¥ 105.19B | ¥ 140.28B | ¥ 131.34B |
| Total Assets | ¥ 4.78T | ¥ 5.01T | ¥ 4.87T | ¥ 4.60T | ¥ 3.95T |
| Total Debt | ¥ 1.20T | ¥ 1.30T | ¥ 1.46T | ¥ 1.34T | ¥ 1.28T |
| Net Debt | ¥ 1.03T | ¥ 1.16T | ¥ 1.35T | ¥ 1.20T | ¥ 1.15T |
| Total Liabilities | ¥ 3.04T | ¥ 3.20T | ¥ 3.24T | ¥ 3.16T | ¥ 2.74T |
| Stockholders' Equity | ¥ 1.72T | ¥ 1.80T | ¥ 1.61T | ¥ 1.41T | ¥ 1.15T |
| Cash Flow | |||||
| Free Cash Flow | ¥ 390.19B | ¥ 300.27B | ¥ -123.32B | ¥ 38.66B | ¥ 37.64B |
| Operating Cash Flow | ¥ 476.74B | ¥ 377.39B | ¥ -32.84B | ¥ 146.11B | ¥ 170.47B |
| Investing Cash Flow | ¥ -111.41B | ¥ -65.81B | ¥ 70.08B | ¥ -111.63B | ¥ -109.85B |
| Financing Cash Flow | ¥ -343.45B | ¥ -280.51B | ¥ -90.42B | ¥ -30.00B | ¥ -56.23B |