| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.53T | ¥ 2.35T | ¥ 2.13T | ¥ 1.76T | ¥ 1.68T |
| Gross Profit | ¥ 868.61B | ¥ 820.10B | ¥ 745.42B | ¥ 622.67B | ¥ 572.31B |
| Operating Income | ¥ 49.66B | ¥ 62.02B | ¥ 78.74B | ¥ 25.26B | ¥ -83.00M |
| EBITDA | ¥ 188.68B | ¥ 180.50B | ¥ 179.38B | ¥ 133.03B | ¥ 63.51B |
| Net Income | ¥ 45.71B | ¥ 44.18B | ¥ 54.37B | ¥ 30.37B | ¥ -32.73B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 192.29B | ¥ 177.32B | ¥ 222.10B | ¥ 240.39B | ¥ 335.05B |
| Total Assets | ¥ 2.36T | ¥ 2.29T | ¥ 2.15T | ¥ 1.85T | ¥ 1.89T |
| Total Debt | ¥ 540.87B | ¥ 420.08B | ¥ 427.27B | ¥ 302.55B | ¥ 294.62B |
| Net Debt | ¥ 350.21B | ¥ 243.03B | ¥ 205.38B | ¥ 62.24B | ¥ -40.19B |
| Total Liabilities | ¥ 1.30T | ¥ 1.22T | ¥ 1.19T | ¥ 947.43B | ¥ 964.02B |
| Stockholders' Equity | ¥ 1.03T | ¥ 1.04T | ¥ 931.56B | ¥ 902.04B | ¥ 920.25B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 87.89B | ¥ 37.21B | ¥ -13.91B | ¥ 11.42B | ¥ 60.03B |
| Operating Cash Flow | ¥ 136.88B | ¥ 125.62B | ¥ 66.71B | ¥ 82.46B | ¥ 126.96B |
| Investing Cash Flow | ¥ -79.36B | ¥ -97.82B | ¥ -133.94B | ¥ -59.35B | ¥ -63.56B |
| Financing Cash Flow | ¥ -45.57B | ¥ -82.92B | ¥ 35.45B | ¥ -131.69B | ¥ -4.08B |