| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 12.32T | ¥ 13.86T | ¥ 15.02T | ¥ 10.92T | ¥ 7.66T |
| Gross Profit | ¥ 1.10T | ¥ 1.34T | ¥ 1.21T | ¥ 1.58T | ¥ 1.08T |
| Operating Income | ¥ 243.27B | ¥ 464.95B | ¥ 257.29B | ¥ 785.90B | ¥ 254.18B |
| EBITDA | ¥ 120.15B | ¥ 829.62B | ¥ 650.45B | ¥ 1.04T | ¥ 591.55B |
| Net Income | ¥ 226.07B | ¥ 288.12B | ¥ 143.77B | ¥ 537.12B | ¥ 114.00B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 846.56B | ¥ 775.91B | ¥ 414.04B | ¥ 547.27B | ¥ 417.72B |
| Total Assets | ¥ 8.79T | ¥ 10.14T | ¥ 9.95T | ¥ 9.65T | ¥ 8.06T |
| Total Debt | ¥ 2.68T | ¥ 3.27T | ¥ 3.56T | ¥ 3.22T | ¥ 2.54T |
| Net Debt | ¥ 1.83T | ¥ 2.49T | ¥ 3.25T | ¥ 2.67T | ¥ 2.12T |
| Total Liabilities | ¥ 5.32T | ¥ 6.43T | ¥ 6.67T | ¥ 6.41T | ¥ 5.31T |
| Stockholders' Equity | ¥ 3.10T | ¥ 3.23T | ¥ 2.86T | ¥ 2.86T | ¥ 2.33T |
| Cash Flow | |||||
| Free Cash Flow | ¥ 294.01B | ¥ 681.87B | ¥ -428.98B | ¥ -46.01B | ¥ 420.04B |
| Operating Cash Flow | ¥ 576.84B | ¥ 1.01T | ¥ -110.25B | ¥ 209.51B | ¥ 679.09B |
| Investing Cash Flow | ¥ 130.76B | ¥ -238.20B | ¥ -115.93B | ¥ -349.93B | ¥ -306.79B |
| Financing Cash Flow | ¥ -631.19B | ¥ -331.03B | ¥ -13.32B | ¥ 226.05B | ¥ -355.08B |