| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.34T | ¥ 2.30T | ¥ 2.13T | ¥ 1.70T | ¥ 2.12T |
| Gross Profit | ¥ 2.34T | ¥ 2.30T | ¥ 2.13T | ¥ 1.70T | ¥ 2.12T |
| Operating Income | ¥ 168.70B | ¥ 135.09B | ¥ -103.97B | ¥ 22.93B | ¥ 137.64B |
| EBITDA | ¥ 192.98B | ¥ 157.54B | ¥ -81.06B | ¥ 44.82B | ¥ 159.02B |
| Net Income | ¥ 126.41B | ¥ 98.78B | ¥ -132.15B | ¥ 14.18B | ¥ 108.51B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 778.68B | ¥ 1.14T | ¥ 1.14T | ¥ 890.67B | ¥ 1.02T |
| Total Assets | ¥ 16.62T | ¥ 17.21T | ¥ 16.77T | ¥ 17.81T | ¥ 17.88T |
| Total Debt | ¥ 186.34B | ¥ 127.99B | ¥ 126.00B | ¥ 162.00B | ¥ 163.00B |
| Net Debt | ¥ -650.69B | ¥ -1.01T | ¥ -1.01T | ¥ -728.67B | ¥ -857.25B |
| Total Liabilities | ¥ 15.31T | ¥ 15.80T | ¥ 15.78T | ¥ 16.42T | ¥ 16.32T |
| Stockholders' Equity | ¥ 1.30T | ¥ 1.40T | ¥ 987.17B | ¥ 1.38T | ¥ 1.49T |
| Cash Flow | |||||
| Free Cash Flow | ¥ -379.46B | ¥ 247.25B | ¥ -329.92B | ¥ -404.87B | ¥ 489.40B |
| Operating Cash Flow | ¥ -359.87B | ¥ 262.75B | ¥ -307.63B | ¥ -396.88B | ¥ 500.49B |
| Investing Cash Flow | ¥ 94.27B | ¥ -180.25B | ¥ 665.96B | ¥ 283.20B | ¥ -261.46B |
| Financing Cash Flow | ¥ -87.34B | ¥ -79.23B | ¥ -106.58B | ¥ -57.75B | ¥ -72.13B |