| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 1.88T | 1.96T | 1.54T | 1.63T | 1.81T | 1.49T |
| Gross Profit | 148.01B | 166.65B | 148.15B | 176.77B | 208.80B | 172.35B |
| EBITDA | 90.28B | 106.02B | 102.24B | 66.87B | 150.20B | 114.09B |
| Net Income | 9.07B | 34.08B | 29.79B | 20.33B | 45.02B | 24.41B |
Balance Sheet | ||||||
| Total Assets | 2.36T | 2.38T | 2.17T | 1.89T | 2.13T | 2.04T |
| Cash, Cash Equivalents and Short-Term Investments | 131.44B | 91.61B | 134.92B | 142.13B | 159.22B | 153.09B |
| Total Debt | 602.39B | 593.10B | 603.16B | 533.56B | 608.71B | 629.48B |
| Total Liabilities | 1.68T | 1.68T | 1.48T | 1.26T | 1.47T | 1.42T |
| Stockholders Equity | 659.73B | 677.25B | 653.64B | 593.32B | 584.82B | 545.23B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 2.81B | -31.60B | -31.55B | -71.27B | -285.00M |
| Operating Cash Flow | 0.00 | 58.89B | 51.35B | 45.16B | 6.89B | 78.44B |
| Investing Cash Flow | 0.00 | -79.38B | -103.00B | -43.98B | -3.21B | -101.76B |
| Financing Cash Flow | 0.00 | -13.21B | 32.92B | 3.47B | -5.05B | 41.51B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
81 Outperform | ¥127.80B | 8.40 | 11.58% | 1.98% | 9.81% | 30.20% | |
70 Outperform | ¥137.76B | 13.23 | 6.77% | 2.65% | 8.19% | 34.88% | |
69 Neutral | $333.16B | 15.33 | 5.02% | 2.50% | -7.98% | -42.51% | |
66 Neutral | ¥391.55B | 26.30 | 2.14% | 3.21% | -0.64% | -65.65% | |
61 Neutral | $10.43B | 7.12 | -0.05% | 2.87% | 2.86% | -36.73% | |
61 Neutral | $1.36T | 61.90 | 1.33% | 2.12% | 3.15% | -63.65% | |
57 Neutral | ¥88.47B | 25.72 | 5.78% | 1.38% | 0.82% | -1.72% |