| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 9.34B | 9.91B | 8.38B | 7.31B | 4.95B | 3.36B |
| Gross Profit | 3.04B | 3.33B | 2.78B | 1.99B | 427.00M | 254.83M |
| EBITDA | 1.25B | 1.54B | 741.00M | 486.20M | -613.74M | -1.12B |
| Net Income | 258.93M | 1.27B | 108.07M | -149.51M | -1.30B | -1.68B |
Balance Sheet | ||||||
| Total Assets | 20.83B | 20.99B | 20.65B | 18.23B | 17.04B | 16.66B |
| Cash, Cash Equivalents and Short-Term Investments | 3.27B | 3.66B | 2.94B | 3.12B | 2.45B | 2.45B |
| Total Debt | 9.12B | 8.91B | 8.94B | 7.68B | 7.09B | 6.80B |
| Total Liabilities | 13.40B | 12.14B | 14.01B | 12.89B | 11.89B | 10.57B |
| Stockholders Equity | 4.48B | 5.67B | 3.80B | 3.51B | 3.63B | 4.87B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 327.76M | -2.28B | -806.37M | -523.16M | -517.36M |
| Operating Cash Flow | 0.00 | 770.60M | 435.00M | 394.00M | 240.76M | -373.36M |
| Investing Cash Flow | 0.00 | -596.85M | -2.63B | -617.31M | -763.92M | -4.15M |
| Financing Cash Flow | 0.00 | 496.63M | 2.10B | 980.84M | 647.56M | -21.47M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
73 Outperform | ¥21.94B | 5.27 | ― | 1.47% | 13.33% | 50.90% | |
71 Outperform | ¥19.00B | 6.27 | ― | 1.27% | 15.12% | 23.65% | |
63 Neutral | ¥107.64B | 5.71 | ― | 0.30% | 5.99% | 43.14% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
57 Neutral | ¥13.82B | 11.95 | ― | 0.55% | 16.33% | -38.51% | |
53 Neutral | ¥7.62B | -32.30 | 32.34% | ― | 13.13% | 1625.99% | |
53 Neutral | ¥6.60B | 7.46 | ― | 0.39% | 8.88% | -30.58% |