| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 2.50T | 2.28T | 2.07T | 1.92T | 1.68T |
| Gross Profit | 97.41B | 948.08B | 790.31B | 585.31B | 542.63B |
| EBITDA | 417.88B | 306.69B | 150.77B | -58.35B | -87.31B |
| Net Income | -177.89B | -162.44B | -339.47B | -377.22B | -133.83B |
Balance Sheet | |||||
| Total Assets | 28.80T | 26.51T | 22.63T | 20.40T | 16.83T |
| Cash, Cash Equivalents and Short-Term Investments | 5.84T | 6.33T | 5.24T | 4.79T | 4.48T |
| Total Debt | 5.57T | 5.51T | 4.86T | 4.89T | 3.75T |
| Total Liabilities | 27.45T | 25.28T | 21.54T | 19.55T | 15.71T |
| Stockholders Equity | 992.40B | 927.87B | 836.57B | 791.35B | 1.09T |
Cash Flow | |||||
| Free Cash Flow | 277.83B | 1.04T | 493.47B | -584.07B | 295.85B |
| Operating Cash Flow | 343.50B | 1.13T | 687.30B | -285.40B | 582.71B |
| Investing Cash Flow | -779.81B | -920.42B | -584.09B | -944.93B | -611.83B |
| Financing Cash Flow | 94.72B | 819.49B | 315.52B | 1.51T | 1.40T |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
71 Outperform | ¥1.52T | 11.88 | 9.29% | 1.11% | ― | ― | |
66 Neutral | ¥295.29B | 14.98 | 11.17% | 2.61% | 5.63% | 25.64% | |
65 Neutral | $974.69B | 17.87 | 49.14% | 2.82% | 6.80% | 0.62% | |
64 Neutral | ¥449.62B | 9.24 | 4.18% | 2.57% | 1.26% | 14.65% | |
63 Neutral | ¥583.67B | 23.34 | 31.11% | ― | 4.83% | 106.29% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
41 Neutral | ¥1.60T | -12.21 | -21.14% | ― | 11.45% | 42.34% |