| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 12.03T | 12.32T | 13.86T | 15.02T | 10.92T | 7.66T |
| Gross Profit | 925.77B | 1.10T | 1.34T | 1.21T | 1.58T | 1.08T |
| EBITDA | 275.17B | 120.15B | 829.62B | 650.45B | 1.04T | 591.55B |
| Net Income | -99.66B | 226.07B | 288.12B | 143.77B | 537.12B | 114.00B |
Balance Sheet | ||||||
| Total Assets | 8.62T | 8.79T | 10.14T | 9.95T | 9.65T | 8.06T |
| Cash, Cash Equivalents and Short-Term Investments | 853.71B | 846.56B | 775.91B | 414.04B | 547.27B | 417.72B |
| Total Debt | 2.71T | 2.68T | 3.27T | 3.56T | 3.22T | 2.54T |
| Total Liabilities | 5.27T | 5.32T | 6.43T | 6.67T | 6.41T | 5.31T |
| Stockholders Equity | 3.01T | 3.10T | 3.23T | 2.86T | 2.86T | 2.33T |
Cash Flow | ||||||
| Free Cash Flow | 432.26B | 294.01B | 681.87B | -428.98B | -46.01B | 420.04B |
| Operating Cash Flow | 695.52B | 576.84B | 1.01T | -110.25B | 209.51B | 679.09B |
| Investing Cash Flow | 204.16B | 130.76B | -238.20B | -115.93B | -349.93B | -306.79B |
| Financing Cash Flow | -684.42B | -631.19B | -331.03B | -13.32B | 226.05B | -355.08B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
74 Outperform | ¥119.01B | 9.80 | ― | 2.60% | 7.46% | 153.98% | |
70 Outperform | ¥130.53B | 17.95 | ― | 4.86% | -0.29% | -34.41% | |
67 Neutral | ¥65.36B | 21.46 | ― | 1.37% | -6.97% | ― | |
65 Neutral | $15.17B | 7.61 | 4.09% | 5.20% | 3.87% | -62.32% | |
65 Neutral | ¥205.22B | 12.68 | ― | 3.40% | -4.87% | 26.27% | |
63 Neutral | $1.40T | 110.05 | 0.82% | 3.29% | -4.23% | -95.01% | |
62 Neutral | ¥2.64T | 20.48 | -3.19% | 2.87% | -12.88% | -55.89% |