| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 855.65M | 1.87B | 1.30B | 814.29M | 609.70M | 429.92M |
| Gross Profit | 29.27M | 0.00 | 916.68M | 581.74M | 391.10M | 267.53M |
| EBITDA | 33.42M | 124.13M | 220.70M | 102.39M | 26.66M | -74.29M |
| Net Income | 38.28M | 89.67M | 179.65M | 105.96M | 35.02M | -78.53M |
Balance Sheet | ||||||
| Total Assets | 1.21B | 1.38B | 1.13B | 788.68M | 312.05M | 271.42M |
| Cash, Cash Equivalents and Short-Term Investments | 766.16M | 657.26M | 761.02M | 590.56M | 192.99M | 191.44M |
| Total Debt | 103.59M | 125.53M | 116.23M | 135.58M | 147.65M | 177.88M |
| Total Liabilities | 448.53M | 564.34M | 407.97M | 324.30M | 273.05M | 267.43M |
| Stockholders Equity | 758.31M | 813.47M | 720.62M | 464.39M | 39.01M | 3.98M |
Cash Flow | ||||||
| Free Cash Flow | 18.00M | 47.06M | 140.67M | 94.14M | 37.23M | -80.75M |
| Operating Cash Flow | 24.00M | 76.77M | 158.14M | 104.83M | 38.29M | -75.44M |
| Investing Cash Flow | -14.00M | -201.68M | -44.61M | -9.36M | -6.34M | -6.58M |
| Financing Cash Flow | -5.50M | 13.96M | 56.94M | 303.11M | -30.39M | 8.87M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | ¥2.78B | 413.97 | ― | 2.07% | 49.99% | 142.46% | |
71 Outperform | ¥3.96B | 13.42 | ― | 3.54% | 13.81% | 64.18% | |
71 Outperform | ¥6.71B | 32.15 | ― | ― | 283.85% | -35.61% | |
70 Outperform | ¥3.45B | 39.76 | ― | ― | 43.89% | -50.27% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
55 Neutral | ¥3.88B | 3.01 | ― | 2.93% | 1.61% | ― |