| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 16.57B | 16.75B | 16.12B | 15.50B | 13.26B | 11.26B |
| Gross Profit | 5.77B | 5.85B | 5.68B | 5.54B | 4.95B | 4.04B |
| EBITDA | 60.74M | -430.69M | 969.29M | 1.09B | 1.06B | 176.12M |
| Net Income | -31.21M | -447.88M | 635.33M | 525.01M | 606.24M | -50.90M |
Balance Sheet | ||||||
| Total Assets | 9.51B | 8.79B | 9.36B | 9.10B | 7.64B | 4.72B |
| Cash, Cash Equivalents and Short-Term Investments | 1.54B | 1.31B | 2.04B | 2.36B | 1.39B | 793.46M |
| Total Debt | 3.55B | 3.14B | 3.13B | 3.35B | 2.06B | 1.00B |
| Total Liabilities | 6.34B | 5.89B | 5.78B | 6.05B | 4.84B | 2.92B |
| Stockholders Equity | 3.17B | 2.90B | 3.57B | 3.05B | 2.80B | 1.80B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | -341.88M | 181.30M | 209.23M | 369.72M | -107.58M |
| Operating Cash Flow | 0.00 | -55.51M | 536.76M | 437.19M | 714.99M | 171.79M |
| Investing Cash Flow | 0.00 | -734.62M | -419.88M | -443.31M | -325.51M | -301.75M |
| Financing Cash Flow | 0.00 | 55.46M | -400.99M | 946.21M | 203.92M | 102.09M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
80 Outperform | ¥3.17B | 10.15 | ― | 1.12% | 24.10% | -15.55% | |
72 Outperform | ¥3.25B | 55.50 | ― | 1.63% | 2.88% | -69.65% | |
65 Neutral | ¥40.76B | 13.30 | ― | 2.19% | 17.90% | 14.14% | |
64 Neutral | ¥44.76B | 24.63 | ― | 0.26% | 15.30% | -15.97% | |
63 Neutral | ¥15.37B | 19.55 | ― | 0.71% | 11.91% | 24.06% | |
55 Neutral | $13.29B | 17.42 | 10.03% | 0.93% | 7.13% | -12.93% | |
41 Neutral | ¥4.93B | -10.72 | -13.53% | 1.20% | 3.87% | -170.87% |