| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.43T | ¥ 2.34T | ¥ 2.13T | ¥ 1.99T | ¥ 1.82T |
| Gross Profit | ¥ 1.16T | ¥ 1.07T | ¥ 963.47B | ¥ 905.71B | ¥ 822.84B |
| Operating Income | ¥ 251.78B | ¥ 125.34B | ¥ 201.21B | ¥ 184.06B | ¥ 150.64B |
| EBITDA | ¥ 353.63B | ¥ 253.42B | ¥ 294.80B | ¥ 260.36B | ¥ 150.70B |
| Net Income | ¥ 147.54B | ¥ 58.21B | ¥ 112.70B | ¥ 111.01B | ¥ 59.79B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 125.29B | ¥ 127.19B | ¥ 140.34B | ¥ 96.44B | ¥ 157.40B |
| Total Assets | ¥ 3.49T | ¥ 3.35T | ¥ 2.87T | ¥ 2.54T | ¥ 2.47T |
| Total Debt | ¥ 923.43B | ¥ 857.57B | ¥ 733.08B | ¥ 523.12B | ¥ 551.47B |
| Net Debt | ¥ 798.14B | ¥ 738.95B | ¥ 601.68B | ¥ 435.06B | ¥ 401.98B |
| Total Liabilities | ¥ 1.90T | ¥ 1.82T | ¥ 1.44T | ¥ 1.29T | ¥ 1.32T |
| Stockholders' Equity | ¥ 1.29T | ¥ 1.18T | ¥ 1.13T | ¥ 980.02B | ¥ 894.18B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 119.84B | ¥ 62.26B | ¥ 89.40B | ¥ 37.08B | ¥ 132.97B |
| Operating Cash Flow | ¥ 295.43B | ¥ 242.84B | ¥ 203.21B | ¥ 135.56B | ¥ 219.30B |
| Investing Cash Flow | ¥ -266.79B | ¥ -329.38B | ¥ -226.09B | ¥ -10.40B | ¥ -56.41B |
| Financing Cash Flow | ¥ -28.76B | ¥ 58.13B | ¥ 35.91B | ¥ -167.84B | ¥ -180.46B |