| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 15.75B | 16.11B | 15.70B | 15.03B | 14.24B | 11.84B |
| Gross Profit | 8.31B | 8.43B | 8.05B | 7.57B | 6.99B | 5.41B |
| EBITDA | 392.53M | 531.49M | 540.09M | 821.95M | 609.00M | -969.98M |
| Net Income | 99.19M | 236.53M | 500.57M | 798.58M | 519.01M | 299.35M |
Balance Sheet | ||||||
| Total Assets | 14.48B | 13.93B | 14.58B | 14.85B | 14.07B | 14.12B |
| Cash, Cash Equivalents and Short-Term Investments | 2.03B | 2.06B | 1.86B | 2.76B | 2.35B | 1.56B |
| Total Debt | 576.64M | 675.05M | 791.23M | 933.24M | 1.14B | 2.21B |
| Total Liabilities | 3.75B | 3.45B | 4.42B | 5.49B | 5.59B | 6.24B |
| Stockholders Equity | 10.74B | 10.49B | 10.16B | 9.36B | 8.49B | 7.88B |
Cash Flow | ||||||
| Free Cash Flow | -107.17M | 342.22M | -182.20M | -124.31M | 1.54B | 641.88M |
| Operating Cash Flow | -18.06M | 430.02M | -68.32M | -93.97M | 1.62B | 671.70M |
| Investing Cash Flow | 16.99M | 62.66M | -535.28M | 767.70M | 279.06M | 3.00B |
| Financing Cash Flow | -281.99M | -296.16M | -294.75M | -264.37M | -1.10B | -2.90B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
77 Outperform | ¥139.59B | -575.87 | 11.70% | 3.59% | 3.84% | -1.90% | |
63 Neutral | ¥37.29B | 3.05 | ― | 5.23% | -3.43% | 6.93% | |
62 Neutral | ¥67.70B | 30.91 | 18.28% | 6.12% | 6.69% | -72.72% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
59 Neutral | ¥227.35B | 15.12 | 5.31% | 2.29% | -1.37% | 104.77% | |
55 Neutral | ¥3.49B | 2.57 | ― | 4.01% | -2.28% | -81.43% | |
45 Neutral | ¥9.09B | -83.58 | ― | ― | 44.06% | -101.53% |