| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 446.39B | 448.47B | 467.78B | 507.88B | 452.12B | 359.89B |
| Gross Profit | 70.44B | 74.26B | 145.69B | 193.66B | 162.32B | 117.64B |
| EBITDA | 15.90B | 27.73B | 144.19B | 166.08B | 126.30B | 81.08B |
| Net Income | -50.56B | -50.06B | 53.97B | 80.38B | 66.83B | 37.00B |
Balance Sheet | ||||||
| Total Assets | 1.43T | 1.44T | 1.48T | 1.12T | 1.03T | 926.24B |
| Cash, Cash Equivalents and Short-Term Investments | 213.35B | 248.60B | 244.57B | 329.25B | 342.40B | 319.43B |
| Total Debt | 400.00B | 400.00B | 340.14B | 40.34B | 40.54B | 40.73B |
| Total Liabilities | 544.22B | 551.11B | 513.17B | 207.82B | 188.78B | 156.75B |
| Stockholders Equity | 881.34B | 889.03B | 967.47B | 914.91B | 839.82B | 768.97B |
Cash Flow | ||||||
| Free Cash Flow | -59.70B | -51.84B | -83.42B | -2.14B | 25.60B | 13.60B |
| Operating Cash Flow | 68.66B | 83.96B | 82.86B | 98.63B | 92.18B | 45.98B |
| Investing Cash Flow | -84.13B | -115.68B | -431.95B | -88.74B | -55.44B | -40.84B |
| Financing Cash Flow | -10.73B | 39.05B | 265.06B | -22.15B | -16.23B | -24.84B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
72 Outperform | $1.17T | 13.38 | 21.73% | 2.10% | 11.29% | 11.38% | |
67 Neutral | $2.77T | 29.28 | 53.12% | 1.13% | 32.51% | 57.19% | |
65 Neutral | ¥1.35T | 44.75 | ― | 0.64% | 5.69% | -10.53% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
60 Neutral | ― | ― | ― | ― | 2.41% | -3.95% | |
56 Neutral | ¥142.54B | 3.27 | ― | ― | -58.24% | ― | |
46 Neutral | $995.05B | -19.04 | -4.26% | 2.17% | 0.04% | -323.26% |