| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 4.73B | 4.37B | 4.21B | 3.60B | 2.77B | 3.90B |
| Gross Profit | 608.60M | 533.31M | 394.81M | 251.88M | 69.01M | -225.36M |
| EBITDA | 411.62M | 328.14M | 208.75M | 105.59M | -12.04M | -305.44M |
| Net Income | 399.42M | 344.30M | 221.52M | 97.11M | 37.79M | -363.69M |
Balance Sheet | ||||||
| Total Assets | 4.84B | 4.76B | 4.51B | 3.93B | 3.19B | 3.43B |
| Cash, Cash Equivalents and Short-Term Investments | 1.95B | 1.33B | 1.25B | 1.02B | 501.10M | 811.09M |
| Total Debt | 418.83M | 420.36M | 570.86M | 593.14M | 460.06M | 449.24M |
| Total Liabilities | 3.30B | 3.29B | 3.31B | 2.89B | 2.33B | 2.87B |
| Stockholders Equity | 1.51B | 1.45B | 1.18B | 1.00B | 825.61M | 533.17M |
Cash Flow | ||||||
| Free Cash Flow | 639.88M | 225.94M | 528.59M | 480.88M | -218.80M | 117.38M |
| Operating Cash Flow | 647.85M | 232.95M | 540.42M | 488.38M | -211.82M | 145.43M |
| Investing Cash Flow | 5.25M | 5.28M | -157.65M | -211.62M | -54.09M | -210.68M |
| Financing Cash Flow | -208.61M | -185.42M | -139.93M | 242.39M | -53.25M | 254.07M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
78 Outperform | ¥4.71T | 12.43 | 8.54% | 2.91% | -10.41% | -9.73% | |
71 Outperform | ¥494.00B | 12.49 | 8.62% | 2.95% | -12.53% | -33.99% | |
65 Neutral | $15.17B | 7.61 | 4.09% | 5.20% | 3.87% | -62.32% | |
64 Neutral | ¥1.67T | 10.98 | 2.23% | 3.07% | -11.80% | 87.51% | |
62 Neutral | ¥3.67T | 14.66 | -0.15% | 2.74% | -4.52% | 19.27% | |
59 Neutral | ¥612.63B | 4.61 | ― | 3.93% | -4.37% | 35.11% | |
57 Neutral | ¥779.65B | 2,574.45 | 24.31% | 0.73% | 11.58% | 87.17% |