| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 39.33B | 40.81B | 43.80B | 30.91B | 29.22B | 18.66B |
| Gross Profit | 3.31B | 3.02B | 3.82B | 3.45B | 3.55B | 1.96B |
| EBITDA | 843.78M | 479.45M | 1.67B | 1.38B | 1.80B | 675.36M |
| Net Income | 627.85M | 787.81M | 1.20B | 1.01B | 1.33B | 403.36M |
Balance Sheet | ||||||
| Total Assets | 20.02B | 20.54B | 19.77B | 16.87B | 15.96B | 14.20B |
| Cash, Cash Equivalents and Short-Term Investments | 4.58B | 4.73B | 4.38B | 4.50B | 4.46B | 4.58B |
| Total Debt | 8.15B | 8.15B | 7.91B | 6.61B | 6.63B | 5.86B |
| Total Liabilities | 9.97B | 9.65B | 9.59B | 7.90B | 8.01B | 7.36B |
| Stockholders Equity | 9.45B | 10.27B | 9.59B | 8.43B | 7.47B | 6.40B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | -93.34M | -1.23B | -290.00M | -626.08M | 2.72B |
| Operating Cash Flow | 0.00 | -70.73M | -1.21B | -275.00M | -608.65M | 2.75B |
| Investing Cash Flow | 0.00 | 387.05M | -25.63M | 449.62M | -24.68M | -437.46M |
| Financing Cash Flow | 0.00 | 35.94M | 1.10B | -138.88M | 491.05M | -135.20M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
75 Outperform | ¥811.01B | 19.74 | 19.13% | 2.64% | 9.45% | 12.93% | |
71 Outperform | ¥9.20B | 7.25 | ― | 1.59% | 1.98% | -0.51% | |
64 Neutral | ¥135.95B | 11.41 | ― | 2.82% | 13.31% | -11.40% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
55 Neutral | ¥5.27B | 4.50 | ― | 4.45% | 10.15% | 26.37% | |
53 Neutral | ¥274.97B | 17.73 | ― | 1.24% | 19.04% | 108.13% | |
49 Neutral | ¥3.43B | 21.74 | ― | 1.08% | -0.94% | ― |