| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 18.78B | 19.50B | 17.63B | 14.83B | 10.88B | 9.41B |
| Gross Profit | 3.00B | 3.22B | 2.86B | 2.42B | 1.82B | 1.28B |
| EBITDA | 727.94M | 842.85M | 710.64M | 390.24M | 170.76M | -85.97M |
| Net Income | 403.85M | 587.06M | 429.04M | 230.16M | 102.97M | -420.33M |
Balance Sheet | ||||||
| Total Assets | 6.01B | 6.32B | 5.93B | 5.70B | 5.10B | 4.70B |
| Cash, Cash Equivalents and Short-Term Investments | 1.16B | 1.19B | 906.59M | 807.27M | 713.92M | 682.29M |
| Total Debt | 476.75M | 314.06M | 479.49M | 793.33M | 1.05B | 1.17B |
| Total Liabilities | 3.09B | 3.23B | 3.26B | 3.35B | 2.93B | 2.58B |
| Stockholders Equity | 2.92B | 3.09B | 2.67B | 2.35B | 2.17B | 2.12B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 663.77M | 519.25M | 443.46M | 276.00M | -374.55M |
| Operating Cash Flow | 0.00 | 708.11M | 605.32M | 471.14M | 285.00M | -360.02M |
| Investing Cash Flow | 0.00 | -58.41M | -53.87M | -35.61M | -8.24M | 8.99M |
| Financing Cash Flow | 0.00 | -418.78M | -420.16M | -373.52M | -197.71M | -166.24M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | ¥4.82B | 8.13 | ― | 4.76% | 10.60% | 36.65% | |
70 Outperform | ¥39.08B | 11.42 | ― | 3.77% | -0.04% | 93.95% | |
70 Outperform | ¥3.13B | 10.96 | ― | 3.31% | -3.41% | -24.95% | |
68 Neutral | ¥3.42B | 7.41 | ― | 3.68% | 0.62% | -24.08% | |
65 Neutral | ¥7.34B | 36.24 | ― | 3.10% | -2.81% | 57.37% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
61 Neutral | ¥5.63B | 10.37 | ― | 2.72% | -1.30% | ― |