| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 2.89B | 3.22B | 3.07B | 3.64B | 2.96B | 2.42B |
| Gross Profit | 861.36M | 1.04B | 1.02B | 1.51B | 1.21B | 877.89M |
| EBITDA | 276.01M | 485.05M | 461.70M | 815.45M | 657.97M | 466.32M |
| Net Income | -71.18M | -1.26B | 50.67M | 363.69M | 247.54M | 114.20M |
Balance Sheet | ||||||
| Total Assets | 4.34B | 2.86B | 4.70B | 4.98B | 4.33B | 3.81B |
| Cash, Cash Equivalents and Short-Term Investments | 393.43M | 425.00M | 419.71M | 303.24M | 306.56M | 306.26M |
| Total Debt | 1.04B | 749.19M | 1.25B | 1.44B | 1.15B | 1.10B |
| Total Liabilities | 1.50B | 1.22B | 1.80B | 2.12B | 1.87B | 1.61B |
| Stockholders Equity | 2.84B | 1.65B | 2.90B | 2.86B | 2.46B | 2.20B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 506.52M | 287.94M | -329.58M | -32.19M | 315.78M |
| Operating Cash Flow | 0.00 | 667.25M | 529.05M | 389.56M | 600.41M | 456.37M |
| Investing Cash Flow | 0.00 | -168.40M | -212.10M | -717.95M | -629.12M | -111.69M |
| Financing Cash Flow | 0.00 | -493.57M | -200.49M | 325.08M | 29.01M | -260.49M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
77 Outperform | ¥3.56B | 7.45 | ― | 1.93% | -1.00% | 105.56% | |
70 Outperform | ¥3.35B | 13.65 | ― | 3.30% | -3.41% | -24.95% | |
68 Neutral | ¥44.79B | 13.14 | ― | 3.71% | -0.04% | 93.95% | |
66 Neutral | ¥3.66B | 10.58 | ― | 3.69% | 0.62% | -24.08% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
61 Neutral | ¥5.78B | 19.83 | ― | 2.72% | -1.30% | ― | |
50 Neutral | ¥2.36B | -1.85 | ― | ― | 6.42% | -39.44% |