| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 27.76B | 28.43B | 24.50B | 21.95B | 19.21B | 18.76B |
| Gross Profit | 13.81B | 13.82B | 12.75B | 11.51B | 8.89B | 8.74B |
| EBITDA | 2.35B | 2.32B | 1.69B | 1.34B | 625.00M | -217.00M |
| Net Income | 1.05B | 923.00M | 611.00M | 748.00M | 185.00M | -1.15B |
Balance Sheet | ||||||
| Total Assets | 22.08B | 24.46B | 18.34B | 15.45B | 13.62B | 14.61B |
| Cash, Cash Equivalents and Short-Term Investments | 8.11B | 8.45B | 5.84B | 4.98B | 2.83B | 3.43B |
| Total Debt | 7.74B | 6.95B | 5.70B | 5.41B | 6.09B | 5.95B |
| Total Liabilities | 15.44B | 16.36B | 13.13B | 11.74B | 10.75B | 10.63B |
| Stockholders Equity | 3.34B | 4.40B | 2.55B | 1.68B | 1.19B | 1.81B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 1.67B | 941.00M | 2.67B | -433.00M | 1.49B |
| Operating Cash Flow | 0.00 | 1.74B | 1.03B | 2.75B | -365.00M | 1.56B |
| Investing Cash Flow | 0.00 | 282.00M | 124.00M | 298.00M | -140.00M | -230.00M |
| Financing Cash Flow | 0.00 | 373.00M | -285.00M | -896.00M | -92.00M | -1.74B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
77 Outperform | ¥6.26B | 7.16 | ― | 2.29% | 0.08% | 105.25% | |
75 Outperform | ¥27.11B | 14.34 | ― | 2.59% | 4.02% | 18.12% | |
65 Neutral | ¥16.43B | 18.09 | ― | 1.49% | 1.23% | 0.12% | |
65 Neutral | ¥11.43B | 13.52 | ― | 2.63% | 18.27% | -4.07% | |
65 Neutral | ¥19.67B | 26.68 | ― | 1.13% | 3.37% | 9.00% | |
64 Neutral | ¥10.69B | 11.60 | ― | 3.65% | 16.07% | 50.91% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% |