| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.26T | ¥ 2.06T | ¥ 1.71T | ¥ 1.02T | ¥ 728.68B |
| Gross Profit | ¥ 403.12B | ¥ 413.67B | ¥ 303.92B | ¥ -29.09B | ¥ -271.32B |
| Operating Income | ¥ 196.64B | ¥ 207.91B | ¥ 120.03B | ¥ -173.13B | ¥ -464.77B |
| EBITDA | ¥ 370.58B | ¥ 372.59B | ¥ 270.42B | ¥ 9.59B | ¥ -350.22B |
| Net Income | ¥ 153.03B | ¥ 157.10B | ¥ 89.48B | ¥ -143.63B | ¥ -404.62B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.22T | ¥ 1.26T | ¥ 1.18T | ¥ 950.99B | ¥ 965.72B |
| Total Assets | ¥ 3.62T | ¥ 3.57T | ¥ 3.37T | ¥ 3.22T | ¥ 3.21T |
| Total Debt | ¥ 1.35T | ¥ 1.48T | ¥ 1.61T | ¥ 1.75T | ¥ 1.66T |
| Net Debt | ¥ 486.34B | ¥ 883.14B | ¥ 1.00T | ¥ 1.30T | ¥ 1.19T |
| Total Liabilities | ¥ 2.48T | ¥ 2.52T | ¥ 2.50T | ¥ 2.42T | ¥ 2.20T |
| Stockholders' Equity | ¥ 1.13T | ¥ 1.04T | ¥ 862.42B | ¥ 797.25B | ¥ 1.01T |
| Cash Flow | |||||
| Free Cash Flow | ¥ 156.18B | ¥ 180.15B | ¥ 332.93B | ¥ -209.78B | ¥ -427.15B |
| Operating Cash Flow | ¥ 373.03B | ¥ 420.62B | ¥ 449.82B | ¥ -76.41B | ¥ -270.44B |
| Investing Cash Flow | ¥ -339.95B | ¥ -399.52B | ¥ -204.03B | ¥ 230.02B | ¥ -595.76B |
| Financing Cash Flow | ¥ -173.86B | ¥ -136.04B | ¥ -142.91B | ¥ 93.65B | ¥ 1.10T |