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 |
---|---|---|---|---|---|---|---|
82 Outperform | ¥103.15B | 5.47 | 15.20% | 2.13% | 7.28% | 22.26% | |
77 Outperform | $120.71B | 43.45 | 4.87% | 1.12% | 7.37% | -47.09% | |
76 Outperform | ¥151.62B | 18.05 | 5.92% | 2.45% | 12.71% | -1.52% | |
71 Outperform | $387.95B | 42.77 | 1.33% | 3.53% | 11.12% | -80.21% | |
68 Neutral | $325.00B | 14.96 | 5.76% | 2.67% | -9.15% | -31.58% | |
61 Neutral | $10.43B | 7.12 | -0.05% | 2.87% | 2.86% | -36.73% | |
56 Neutral | $1.34T | 60.93 | 1.31% | 2.03% | 5.12% | -63.31% |