| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 82.41B | 82.41B | 82.07B | 84.59B | 89.10B | 62.06B |
| Gross Profit | 2.33B | 2.33B | 3.12B | 2.09B | 2.57B | 4.58B |
| EBITDA | 321.76M | 347.34M | 1.28B | 606.90M | 1.15B | 2.35B |
| Net Income | -203.91M | -203.00M | 532.50M | 170.26M | 547.08M | 1.35B |
Balance Sheet | ||||||
| Total Assets | 25.70B | 25.70B | 26.61B | 25.07B | 25.73B | 23.64B |
| Cash, Cash Equivalents and Short-Term Investments | 1.64B | 1.64B | 1.54B | 1.26B | 1.28B | 1.81B |
| Total Debt | 13.17B | 13.17B | 12.79B | 12.68B | 13.63B | 11.48B |
| Total Liabilities | 16.49B | 16.49B | 17.13B | 15.97B | 16.51B | 14.96B |
| Stockholders Equity | 9.22B | 9.22B | 9.48B | 9.10B | 9.22B | 8.68B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 1.57B | 539.95M | 1.25B | -2.30B | -4.11B |
| Operating Cash Flow | 0.00 | 2.32B | 828.00M | 1.60B | -2.07B | -3.90B |
| Investing Cash Flow | 0.00 | -1.98B | -206.10M | 57.24M | -343.58M | 31.34M |
| Financing Cash Flow | 0.00 | -29.59M | -172.29M | -1.38B | 1.67B | 3.83B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
79 Outperform | ¥10.11B | 10.92 | ― | 3.00% | 4.22% | 13.08% | |
78 Outperform | ¥4.23B | 4.30 | ― | 3.33% | 1.53% | 20.73% | |
67 Neutral | ¥8.85B | 10.79 | ― | 3.00% | -2.03% | -23.36% | |
66 Neutral | ¥3.36B | 5.04 | ― | 4.43% | -3.73% | -7.14% | |
61 Neutral | $10.43B | 7.12 | -0.05% | 2.87% | 2.86% | -36.73% | |
56 Neutral | ¥4.48B | 56.14 | ― | 2.62% | -1.03% | -43.05% | |
54 Neutral | ¥9.67B | -51.47 | ― | 3.37% | 0.48% | -138.12% |