Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
---|---|---|---|---|---|---|
Income Statement | ||||||
Total Revenue | 26.84B | 27.58B | 26.84B | 25.25B | 25.13B | 26.25B |
Gross Profit | 5.42B | 5.50B | 5.42B | 4.80B | 4.26B | 4.88B |
EBITDA | 1.33B | 1.37B | 1.41B | 808.00M | -250.00M | 263.00M |
Net Income | 866.00M | 976.00M | 866.00M | 473.00M | -642.00M | -383.00M |
Balance Sheet | ||||||
Total Assets | 15.60B | 14.60B | 15.60B | 14.13B | 13.78B | 14.55B |
Cash, Cash Equivalents and Short-Term Investments | 2.58B | 2.83B | 2.58B | 2.19B | 2.35B | 1.59B |
Total Debt | 3.76B | 3.13B | 3.76B | 3.96B | 4.20B | 4.67B |
Total Liabilities | 11.45B | 9.87B | 11.45B | 11.14B | 11.33B | 11.50B |
Stockholders Equity | 4.14B | 4.72B | 4.14B | 2.97B | 2.44B | 2.90B |
Cash Flow | ||||||
Free Cash Flow | 0.00 | 801.00M | 684.00M | -80.00M | 339.00M | -275.00M |
Operating Cash Flow | 0.00 | 801.00M | 1.04B | 60.00M | 500.00M | -118.00M |
Investing Cash Flow | 0.00 | 239.00M | -327.00M | 30.00M | 705.00M | 19.00M |
Financing Cash Flow | 0.00 | -763.00M | -357.00M | -255.00M | -575.00M | -147.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
---|---|---|---|---|---|---|---|
81 Outperform | ¥4.29B | 4.27 | ― | 3.20% | 1.64% | 17.47% | |
70 Outperform | ¥7.88B | 9.16 | 6.17% | 2.55% | 0.09% | -31.12% | |
68 Neutral | ¥9.64B | 8.81 | 4.65% | 3.12% | 6.70% | 12.10% | |
66 Neutral | ¥3.41B | 6.46 | 9.26% | 4.17% | -0.52% | -30.18% | |
59 Neutral | ¥4.32B | 43.28 | 1.18% | 2.70% | -0.62% | -28.02% | |
41 Neutral | ¥990.72M | -1.56 | -79.18% | ― | -2.67% | -390.73% | |
61 Neutral | $10.43B | 7.12 | -0.05% | 2.87% | 2.86% | -36.73% |