| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 1.05B | 1.22B | 1.26B | 908.40M | 725.68M |
| Gross Profit | 410.49M | 510.63M | 566.45M | 390.82M | 238.48M |
| EBITDA | -501.46M | -340.11M | -249.37M | -297.74M | -355.88M |
| Net Income | -635.46M | -394.72M | -299.27M | -345.12M | -395.00M |
Balance Sheet | |||||
| Total Assets | 1.40B | 1.34B | 1.79B | 937.12M | 1.04B |
| Cash, Cash Equivalents and Short-Term Investments | 988.22M | 668.50M | 1.22B | 527.30M | 675.10M |
| Total Debt | 956.50M | 474.08M | 491.66M | 400.00M | 400.00M |
| Total Liabilities | 1.20B | 709.47M | 757.01M | 571.15M | 559.32M |
| Stockholders Equity | 205.26M | 633.35M | 1.03B | 365.97M | 480.57M |
Cash Flow | |||||
| Free Cash Flow | -355.61M | -531.70M | -350.88M | -377.79M | -334.58M |
| Operating Cash Flow | -327.71M | -494.23M | -320.20M | -365.24M | -282.44M |
| Investing Cash Flow | -27.90M | -37.47M | -30.67M | -12.55M | -52.15M |
| Financing Cash Flow | 675.32M | -21.86M | 1.05B | 230.00M | 400.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
72 Outperform | ¥6.02B | 10.09 | ― | 3.13% | 6.08% | 0.53% | |
66 Neutral | ¥6.00B | 10.45 | ― | 3.36% | 7.77% | ― | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
61 Neutral | ¥5.72B | 11.49 | ― | 1.23% | 11.62% | -16.59% | |
57 Neutral | ¥5.59B | 21.55 | ― | ― | 27.60% | -15.54% | |
46 Neutral | ¥6.62B | -5.63 | ― | ― | -0.02% | -12.19% | |
41 Neutral | ¥5.37B | 52.48 | ― | ― | 29.55% | -500.01% |