| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 17.62B | 17.33B | 18.41B | 18.95B | 20.91B | 26.41B |
| Gross Profit | 6.22B | 6.04B | 6.32B | 6.00B | 6.52B | 8.00B |
| EBITDA | -139.23M | -102.56M | -133.25M | -745.59M | 200.26M | -1.16B |
| Net Income | -739.44M | -731.18M | -717.62M | -1.38B | -271.57M | -1.94B |
Balance Sheet | ||||||
| Total Assets | 14.48B | 14.79B | 15.78B | 17.24B | 18.18B | 18.33B |
| Cash, Cash Equivalents and Short-Term Investments | 952.00M | 1.20B | 988.93M | 1.57B | 1.58B | 1.32B |
| Total Debt | 9.38B | 9.14B | 9.76B | 10.60B | 10.89B | 10.29B |
| Total Liabilities | 13.39B | 14.02B | 14.16B | 14.73B | 14.78B | 14.52B |
| Stockholders Equity | 1.06B | 737.14M | 1.59B | 2.48B | 3.37B | 3.78B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 778.20M | 731.54M | -241.60M | 150.44M | -2.54B |
| Operating Cash Flow | 0.00 | 898.87M | 795.86M | -204.27M | 220.12M | -2.41B |
| Investing Cash Flow | 0.00 | 90.72M | 117.92M | 102.26M | -23.77M | 204.95M |
| Financing Cash Flow | 0.00 | -773.75M | -1.50B | 89.10M | 62.64M | 1.31B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | ¥2.71B | 7.12 | ― | 3.71% | 4.14% | 31.98% | |
73 Outperform | ¥2.40B | 6.46 | ― | 1.29% | 14.90% | -8.27% | |
67 Neutral | ¥2.25B | 7.45 | ― | 1.92% | 11.96% | 30.75% | |
67 Neutral | ¥2.13B | 33.19 | ― | 2.19% | 1.41% | -39.47% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
50 Neutral | ¥3.12B | -4.55 | ― | ― | -5.87% | -2.90% | |
48 Neutral | ¥2.10B | -13.58 | ― | ― | -3.14% | -462.00% |