| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 17.05B | 16.93B | 16.86B | 17.29B | 15.19B | 14.66B |
| Gross Profit | 2.69B | 2.73B | 3.40B | 3.05B | 2.77B | 2.87B |
| EBITDA | 777.25M | 589.00M | 1.19B | 944.00M | 710.00M | 996.00M |
| Net Income | -146.00M | -230.00M | 475.00M | 362.00M | 236.00M | 661.00M |
Balance Sheet | ||||||
| Total Assets | 23.70B | 22.22B | 20.46B | 18.60B | 17.78B | 17.13B |
| Cash, Cash Equivalents and Short-Term Investments | 3.61B | 2.91B | 3.42B | 2.19B | 3.11B | 3.68B |
| Total Debt | 7.05B | 5.55B | 4.55B | 3.35B | 3.05B | 3.05B |
| Total Liabilities | 14.12B | 12.58B | 10.69B | 9.83B | 9.39B | 8.84B |
| Stockholders Equity | 9.21B | 9.28B | 9.43B | 8.46B | 8.08B | 8.00B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | -956.00M | -37.00M | -1.08B | -108.00M | 453.00M |
| Operating Cash Flow | 0.00 | 142.00M | 986.00M | -380.00M | 419.00M | 1.04B |
| Investing Cash Flow | 0.00 | -1.47B | -816.00M | -730.00M | -802.00M | -579.00M |
| Financing Cash Flow | 0.00 | 820.00M | 1.05B | 193.00M | -183.00M | -234.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
78 Outperform | ¥12.05B | 11.90 | ― | 3.90% | 0.58% | -9.72% | |
74 Outperform | ¥11.75B | 4.26 | ― | 2.89% | 2.56% | 17.52% | |
65 Neutral | ¥113.41B | 11.63 | ― | 1.92% | 12.72% | 28.48% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
63 Neutral | ¥6.06B | 8.10 | ― | 4.13% | 2.76% | -10.23% | |
57 Neutral | ¥77.08B | 23.54 | ― | 1.49% | -8.92% | 1.67% | |
48 Neutral | ¥5.46B | -40.46 | ― | 1.57% | -0.86% | -162.79% |