Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 29.08B | ¥ 895.80B | ¥ 875.17B | ¥ 811.58B | ¥ 716.90B |
Gross Profit | ¥ 8.14B | ¥ 455.95B | ¥ 420.77B | ¥ 405.49B | ¥ 395.77B |
Operating Income | ¥ -12.24B | ¥ 127.72B | ¥ 129.30B | ¥ 138.27B | ¥ 137.69B |
EBITDA | ¥ 49.96B | ¥ 186.33B | ¥ 156.03B | ¥ 168.51B | ¥ 148.82B |
Net Income | ¥ -19.05B | ¥ 86.52B | ¥ 87.81B | ¥ 96.72B | ¥ 92.11B |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 11.77B | ¥ 137.94B | ¥ 131.93B | ¥ 130.44B | ¥ 166.37B |
Total Assets | ¥ 599.24B | ¥ 1.24T | ¥ 1.13T | ¥ 983.84B | ¥ 927.05B |
Total Debt | ¥ 206.67B | ¥ 143.97B | ¥ 146.60B | ¥ 92.73B | ¥ 58.16B |
Net Debt | ¥ 194.90B | ¥ 6.03B | ¥ 21.48B | ¥ -34.34B | ¥ -67.33B |
Total Liabilities | ¥ 226.11B | ¥ 342.37B | ¥ 315.67B | ¥ 251.02B | ¥ 245.19B |
Stockholders' Equity | ¥ 373.13B | ¥ 896.30B | ¥ 818.10B | ¥ 732.81B | ¥ 642.10B |
Cash Flow | |||||
Free Cash Flow | ¥ 19.08B | ¥ 21.63B | ¥ -25.77B | ¥ -17.75B | ¥ 130.29B |
Operating Cash Flow | ¥ 144.38B | ¥ 143.59B | ¥ 91.40B | ¥ 85.56B | ¥ 150.88B |
Investing Cash Flow | ¥ -127.86B | ¥ -131.82B | ¥ -132.54B | ¥ -119.98B | ¥ -195.99B |
Financing Cash Flow | ¥ 1.29B | ¥ -20.61B | ¥ 36.90B | ¥ 17.73B | ¥ 30.31B |