| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 460.67B | 448.47B | 467.78B | 507.88B | 452.12B | 362.88B |
| Gross Profit | 76.02B | 74.26B | 145.69B | 193.66B | 162.32B | 111.76B |
| EBITDA | 12.24B | 27.73B | 144.19B | 166.08B | 126.30B | 73.92B |
| Net Income | -41.81B | -50.06B | 53.97B | 80.38B | 66.83B | 25.63B |
Balance Sheet | ||||||
| Total Assets | 1.44T | 1.44T | 1.48T | 1.12T | 1.03T | 848.87B |
| Cash, Cash Equivalents and Short-Term Investments | 308.23B | 248.60B | 244.57B | 329.25B | 342.40B | 315.72B |
| Total Debt | 400.00B | 400.00B | 340.14B | 40.34B | 40.54B | 40.94B |
| Total Liabilities | 534.74B | 551.11B | 513.17B | 207.82B | 188.78B | 133.40B |
| Stockholders Equity | 903.80B | 889.03B | 967.47B | 914.91B | 839.82B | 714.99B |
Cash Flow | ||||||
| Free Cash Flow | -57.33B | -51.84B | -83.42B | -2.14B | 25.60B | 37.25B |
| Operating Cash Flow | 77.05B | 83.96B | 82.86B | 98.63B | 92.18B | 79.13B |
| Investing Cash Flow | -28.09B | -115.68B | -431.95B | -88.74B | -55.44B | -8.68B |
| Financing Cash Flow | -60.72B | 39.05B | 265.06B | -22.15B | -16.23B | -17.07B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
77 Outperform | ¥1.17T | 13.31 | 21.73% | 2.43% | 11.29% | 11.38% | |
67 Neutral | ¥2.57T | 27.13 | 53.12% | 1.15% | 32.51% | 57.19% | |
66 Neutral | ¥1.09T | 31.66 | ― | 0.81% | 10.98% | 6.51% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
60 Neutral | ― | ― | ― | ― | 2.41% | -3.95% | |
46 Neutral | ¥844.47B | -19.54 | -4.26% | 2.36% | 0.04% | -323.26% | |
46 Neutral | ¥109.76B | 95.61 | ― | ― | -51.82% | -96.08% |