| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 1.92B | 1.87B | 2.01B | 2.07B | 2.20B | 1.93B |
| Gross Profit | 958.94M | 909.00M | 1.00B | 1.07B | 1.12B | 889.64M |
| EBITDA | -202.39M | -286.00M | -202.37M | 80.83M | 228.27M | 128.47M |
| Net Income | -326.25M | -508.00M | -270.99M | 35.33M | 153.80M | 7.18M |
Balance Sheet | ||||||
| Total Assets | 2.00B | 2.28B | 2.65B | 2.71B | 3.01B | 3.12B |
| Cash, Cash Equivalents and Short-Term Investments | 1.27B | 1.59B | 1.96B | 2.03B | 2.38B | 2.41B |
| Total Debt | 942.57M | 1.20B | 1.29B | 1.13B | 1.41B | 1.65B |
| Total Liabilities | 1.14B | 1.57B | 1.61B | 1.37B | 1.65B | 1.92B |
| Stockholders Equity | 851.89M | 707.00M | 1.05B | 1.35B | 1.36B | 1.20B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | -252.00M | 41.92M | -40.86M | 228.12M | 79.88M |
| Operating Cash Flow | 0.00 | -220.00M | 44.17M | 75.60M | 290.13M | 148.54M |
| Investing Cash Flow | 0.00 | -220.00M | -238.77M | -104.46M | -74.83M | -68.56M |
| Financing Cash Flow | 0.00 | 76.00M | 127.51M | -327.80M | -239.93M | -172.84M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | ¥2.62B | 14.70 | ― | ― | 7.20% | 47.54% | |
72 Outperform | ¥4.16B | 24.76 | ― | 1.19% | -0.86% | -29.61% | |
68 Neutral | ¥5.97B | -1,184.95 | ― | 2.45% | 23.91% | -101.16% | |
60 Neutral | $48.67B | 4.58 | -11.27% | 4.14% | 2.83% | -41.78% | |
49 Neutral | ¥5.16B | -10.22 | ― | ― | -6.92% | -86.77% | |
46 Neutral | ¥3.53B | -10.32 | ― | ― | -3.79% | -272.95% | |
45 Neutral | ¥5.40B | 95.15 | ― | 0.77% | 4.75% | ― |