Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 1.01T | ¥ 1.03T | ¥ 1.02T | ¥ 926.05B | ¥ 836.51B |
Gross Profit | ¥ 191.45B | ¥ 275.77B | ¥ 218.76B | ¥ 241.27B | ¥ 241.33B |
Operating Income | ¥ -71.83B | ¥ 13.54B | ¥ 12.86B | ¥ 44.21B | ¥ 54.93B |
EBITDA | ¥ 4.37B | ¥ 118.08B | ¥ 80.51B | ¥ 116.13B | ¥ 64.02B |
Net Income | ¥ 28.35B | ¥ 10.60B | ¥ -17.70B | ¥ 23.16B | ¥ -6.66B |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 116.04B | ¥ 137.75B | ¥ 142.78B | ¥ 134.48B | ¥ 170.19B |
Total Assets | ¥ 1.06T | ¥ 1.25T | ¥ 1.27T | ¥ 1.24T | ¥ 1.07T |
Total Debt | ¥ 387.13B | ¥ 495.72B | ¥ 529.42B | ¥ 485.17B | ¥ 380.04B |
Net Debt | ¥ 279.59B | ¥ 369.80B | ¥ 389.11B | ¥ 354.47B | ¥ 213.59B |
Total Liabilities | ¥ 622.73B | ¥ 769.09B | ¥ 821.37B | ¥ 774.20B | ¥ 643.95B |
Stockholders' Equity | ¥ 431.38B | ¥ 454.59B | ¥ 425.66B | ¥ 440.38B | ¥ 407.05B |
Cash Flow | |||||
Free Cash Flow | ¥ 8.42B | ¥ 4.41B | ¥ -2.65B | ¥ -110.82B | ¥ 46.80B |
Operating Cash Flow | ¥ 69.84B | ¥ 69.45B | ¥ 55.09B | ¥ 89.66B | ¥ 107.73B |
Investing Cash Flow | ¥ 52.52B | ¥ -46.05B | ¥ -52.43B | ¥ -198.38B | ¥ -79.59B |
Financing Cash Flow | ¥ -134.46B | ¥ -43.16B | ¥ 7.18B | ¥ 71.11B | ¥ -20.88B |