| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.89T | ¥ 2.94T | ¥ 2.77T | ¥ 2.51T | ¥ 2.24T |
| Gross Profit | ¥ 1.09T | ¥ 1.01T | ¥ 923.66B | ¥ 852.39B | ¥ 785.24B |
| Operating Income | ¥ 263.00B | ¥ 285.12B | ¥ 263.68B | ¥ 243.82B | ¥ 223.75B |
| EBITDA | ¥ 426.08B | ¥ 443.75B | ¥ 404.53B | ¥ 362.08B | ¥ 350.38B |
| Net Income | ¥ 121.57B | ¥ 192.08B | ¥ 164.07B | ¥ 151.56B | ¥ 153.50B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 156.38B | ¥ 83.96B | ¥ 59.95B | ¥ 37.44B | ¥ 52.74B |
| Total Assets | ¥ 6.03T | ¥ 5.40T | ¥ 5.29T | ¥ 4.83T | ¥ 4.55T |
| Total Debt | ¥ 1.64T | ¥ 1.39T | ¥ 1.52T | ¥ 1.64T | ¥ 1.69T |
| Net Debt | ¥ 1.49T | ¥ 1.31T | ¥ 1.46T | ¥ 1.61T | ¥ 1.64T |
| Total Liabilities | ¥ 3.02T | ¥ 2.73T | ¥ 2.82T | ¥ 2.77T | ¥ 2.79T |
| Stockholders' Equity | ¥ 3.00T | ¥ 2.67T | ¥ 2.46T | ¥ 2.06T | ¥ 1.76T |
| Cash Flow | |||||
| Free Cash Flow | ¥ -18.72B | ¥ 295.40B | ¥ 257.97B | ¥ 182.94B | ¥ 257.01B |
| Operating Cash Flow | ¥ 104.82B | ¥ 403.72B | ¥ 347.55B | ¥ 265.99B | ¥ 337.81B |
| Investing Cash Flow | ¥ -200.47B | ¥ -118.67B | ¥ -117.71B | ¥ -69.19B | ¥ -14.35B |
| Financing Cash Flow | ¥ 125.94B | ¥ -272.78B | ¥ -226.75B | ¥ -219.56B | ¥ -320.32B |