| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 13.59B | 13.59B | 13.22B | 11.52B | 9.51B | 7.02B |
| Gross Profit | 10.58B | 10.58B | 10.19B | 9.24B | 7.69B | 5.44B |
| EBITDA | 859.85M | 830.00M | 740.00M | 907.59M | 1.10B | -179.85M |
| Net Income | 311.84M | 312.00M | 192.51M | 562.01M | 824.38M | -810.81M |
Balance Sheet | ||||||
| Total Assets | 12.63B | 12.63B | 12.81B | 11.90B | 13.58B | 13.79B |
| Cash, Cash Equivalents and Short-Term Investments | 1.89B | 1.89B | 1.81B | 2.15B | 4.50B | 4.80B |
| Total Debt | 5.75B | 5.75B | 5.83B | 5.48B | 8.16B | 9.39B |
| Total Liabilities | 8.66B | 8.66B | 8.98B | 8.20B | 10.44B | 11.42B |
| Stockholders Equity | 3.97B | 3.97B | 3.83B | 3.70B | 3.14B | 2.37B |
Cash Flow | ||||||
| Free Cash Flow | 186.60M | 329.00M | 109.36M | 321.21M | 859.11M | 386.94M |
| Operating Cash Flow | 717.10M | 859.00M | 526.10M | 761.02M | 989.38M | 515.31M |
| Investing Cash Flow | -462.87M | -463.00M | -979.56M | -409.50M | -133.35M | 381.60M |
| Financing Cash Flow | -193.22M | -193.00M | 36.13M | -2.73B | -1.23B | -126.25M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
65 Neutral | ¥2.75B | 8.99 | ― | 3.19% | 2.81% | 59.43% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
60 Neutral | ¥5.32B | 9.57 | ― | ― | 30.82% | 77.42% | |
53 Neutral | ¥2.27B | 140.42 | ― | ― | 2.54% | ― | |
52 Neutral | ¥1.57B | -39.82 | ― | ― | -6.40% | -590.11% | |
41 Neutral | ¥1.43B | -1.30 | ― | 2.15% | -25.92% | -1005.20% | |
38 Underperform | ¥3.89B | -1.71 | ― | ― | -7.88% | -11.22% |