| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 16.59B | 16.55B | 16.24B | 15.15B | 15.98B | 13.22B |
| Gross Profit | 4.50B | 4.52B | 4.27B | 4.02B | 4.05B | 3.67B |
| EBITDA | 115.61M | 267.38M | 24.20M | 168.82M | 487.51M | 72.45M |
| Net Income | -70.65M | 161.41M | -138.79M | -23.33M | 343.68M | -90.04M |
Balance Sheet | ||||||
| Total Assets | 4.84B | 4.63B | 4.52B | 4.42B | 4.64B | 3.60B |
| Cash, Cash Equivalents and Short-Term Investments | 1.03B | 801.38M | 1.25B | 1.10B | 1.35B | 792.18M |
| Total Debt | 1.31B | 1.26B | 959.19M | 919.65M | 1.02B | 609.48M |
| Total Liabilities | 3.02B | 2.74B | 2.75B | 2.51B | 2.64B | 1.94B |
| Stockholders Equity | 1.82B | 1.89B | 1.77B | 1.88B | 1.98B | 1.65B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | -680.89M | 183.40M | 36.15M | 88.99M | -501.27M |
| Operating Cash Flow | 0.00 | -625.83M | 261.26M | 119.28M | 177.51M | -432.32M |
| Investing Cash Flow | 0.00 | -72.97M | 78.48M | -319.92M | -87.34M | -71.09M |
| Financing Cash Flow | 0.00 | 297.31M | 10.32M | -236.98M | 401.08M | -23.75M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
80 Outperform | ¥3.42B | 11.10 | ― | 1.12% | 24.10% | -15.55% | |
80 Outperform | ¥3.28B | 7.27 | ― | 3.62% | 5.53% | 9.08% | |
73 Outperform | ¥2.05B | 4.88 | ― | ― | 0.06% | ― | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
58 Neutral | ¥2.79B | 47.51 | ― | 1.63% | 2.88% | -69.65% | |
48 Neutral | ¥4.65B | 28.82 | ― | ― | 1.95% | ― | |
39 Underperform | ¥4.13B | -13.68 | ― | ― | -11.07% | 27.85% |