| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 7.51T | 7.24T | 6.76T | 6.57T | 6.22T | 5.63T |
| Gross Profit | 3.86T | 3.75T | 3.54T | 3.33T | 3.27T | 2.87T |
| EBITDA | 5.23T | 1.60T | 1.47T | 980.26B | 365.37B | 1.45T |
| Net Income | 3.06T | 1.15T | -227.65B | -970.14B | -1.71T | 4.99T |
Balance Sheet | ||||||
| Total Assets | 49.16T | 45.01T | 46.72T | 43.94T | 47.54T | 45.75T |
| Cash, Cash Equivalents and Short-Term Investments | 6.78T | 3.71T | 6.19T | 6.93T | 5.33T | 5.32T |
| Total Debt | 20.31T | 18.91T | 16.19T | 16.05T | 17.79T | 16.46T |
| Total Liabilities | 32.49T | 31.06T | 33.49T | 33.29T | 35.84T | 33.79T |
| Stockholders Equity | 14.10T | 11.56T | 11.16T | 9.03T | 9.98T | 10.21T |
Cash Flow | ||||||
| Free Cash Flow | -943.85B | 118.98B | -372.06B | 107.53B | 1.89T | -89.64B |
| Operating Cash Flow | 404.00M | 973.15B | 250.55B | 741.29B | 2.73T | 557.25B |
| Investing Cash Flow | -1.26T | -1.71T | -841.46B | 547.58B | -3.02T | -1.47T |
| Financing Cash Flow | 1.04T | -1.81T | -606.22B | 191.52B | 602.22B | 2.19T |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | ¥10.25T | 15.00 | 13.75% | 2.86% | 3.34% | 20.36% | |
73 Outperform | ¥13.38T | 12.51 | 10.59% | 3.34% | 2.10% | -9.29% | |
64 Neutral | $24.38T | 7.99 | 24.50% | 0.26% | 7.31% | 44.73% | |
64 Neutral | ¥10.32T | 19.04 | ― | 3.97% | 7.79% | 5.53% | |
60 Neutral | $48.67B | 4.58 | -11.27% | 4.14% | 2.83% | -41.78% |