| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 8.98B | 8.48B | 8.98B | 8.23B | 9.85B | 8.60B |
| Gross Profit | 2.17B | 1.80B | 2.11B | 1.36B | 2.67B | 2.29B |
| EBITDA | 753.64M | 436.46M | 637.32M | -137.17M | 1.09B | 894.56M |
| Net Income | 420.64M | -2.70B | 397.76M | -856.27M | 490.48M | 369.65M |
Balance Sheet | ||||||
| Total Assets | 16.23B | 13.87B | 16.44B | 16.16B | 17.82B | 16.22B |
| Cash, Cash Equivalents and Short-Term Investments | 3.29B | 2.54B | 2.86B | 3.23B | 4.27B | 4.33B |
| Total Debt | 3.28B | 2.72B | 2.80B | 2.99B | 3.31B | 2.96B |
| Total Liabilities | 5.94B | 5.90B | 5.88B | 5.82B | 6.69B | 5.74B |
| Stockholders Equity | 10.29B | 7.97B | 10.57B | 10.34B | 11.14B | 10.48B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | -457.60M | -289.81M | -781.82M | 43.59M | 317.32M |
| Operating Cash Flow | 0.00 | 101.91M | 299.61M | -46.68M | 706.53M | 898.64M |
| Investing Cash Flow | 0.00 | -532.99M | -248.67M | -778.71M | -988.16M | -728.27M |
| Financing Cash Flow | 0.00 | 59.60M | -422.06M | -267.47M | 40.97M | -451.11M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | ¥747.84B | 8.32 | 7.77% | 3.16% | 4.30% | 78.29% | |
73 Outperform | ¥759.14B | 18.04 | 10.50% | 2.03% | 5.40% | 23.70% | |
71 Outperform | ¥773.38B | 8.78 | 6.04% | 2.78% | 4.46% | 70.22% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
58 Neutral | ¥3.55T | 13.78 | 7.81% | 2.07% | 5.39% | 12.69% | |
50 Neutral | ¥2.20B | -0.83 | ― | 5.27% | 0.34% | ― | |
47 Neutral | ¥245.72B | -71.33 | -12.69% | 0.71% | -11.22% | -731.07% |