| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 1.55B | 2.29B | 2.18B | 1.75B | 1.53B | 1.50B |
| Gross Profit | 756.22M | 1.05B | 919.63M | 711.60M | 599.52M | 715.24M |
| EBITDA | 392.77M | 825.73M | 708.31M | 525.96M | 1.45B | 786.88M |
| Net Income | 218.92M | 338.19M | 293.44M | 205.13M | 798.04M | 475.50M |
Balance Sheet | ||||||
| Total Assets | 6.32B | 8.32B | 8.12B | 7.56B | 6.83B | 5.70B |
| Cash, Cash Equivalents and Short-Term Investments | 151.91M | 659.35M | 570.34M | 226.62M | 619.33M | 161.50M |
| Total Debt | 1.00B | 1.03B | 1.30B | 1.18B | 630.99M | 366.84M |
| Total Liabilities | 2.00B | 2.56B | 2.57B | 2.21B | 1.57B | 1.11B |
| Stockholders Equity | 4.32B | 5.76B | 5.55B | 5.36B | 5.26B | 4.58B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 498.42M | 323.37M | -801.70M | -443.58M | 265.56M |
| Operating Cash Flow | 0.00 | 603.81M | 907.25M | 149.31M | 414.24M | 280.48M |
| Investing Cash Flow | 0.00 | -105.39M | -585.04M | -984.71M | -97.09M | 623.87M |
| Financing Cash Flow | 0.00 | -409.44M | 21.59M | 442.65M | 140.62M | -867.17M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
77 Outperform | ¥3.08B | 9.11 | ― | 3.55% | 4.96% | 15.39% | |
75 Outperform | ¥3.76B | 8.17 | ― | 4.01% | 3.98% | 89.81% | |
70 Outperform | ¥2.82B | 30.05 | ― | 2.48% | 16.51% | 35.70% | |
69 Neutral | ¥2.94B | 8.94 | ― | 2.77% | 6.31% | 33.36% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
57 Neutral | ¥3.45B | 70.61 | ― | 2.63% | -3.01% | -65.96% | |
47 Neutral | ¥4.23B | 5.50 | ― | ― | -5.25% | -77.53% |