Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 |
---|---|---|---|---|
Income Statement | ||||
Total Revenue | 13.78B | 12.36B | 8.27B | 4.01B |
Gross Profit | 3.35B | 2.95B | 2.05B | 929.10M |
EBITDA | 750.89M | 613.13M | 165.75M | 58.61M |
Net Income | 454.62M | 321.00M | 168.35M | 11.49M |
Balance Sheet | ||||
Total Assets | 4.44B | 4.31B | 2.34B | 3.15B |
Cash, Cash Equivalents and Short-Term Investments | 2.07B | 2.04B | 1.78B | 1.78B |
Total Debt | 406.98M | 358.89M | 597.50M | 597.50M |
Total Liabilities | 2.17B | 2.42B | 1.54B | 2.18B |
Stockholders Equity | 2.27B | 1.90B | 795.49M | 963.83M |
Cash Flow | ||||
Free Cash Flow | 178.52M | -25.27M | 414.74M | 149.53M |
Operating Cash Flow | 268.44M | 626.22M | 587.92M | 210.62M |
Investing Cash Flow | -210.50M | -728.41M | -156.43M | -64.77M |
Financing Cash Flow | -30.45M | 362.51M | -235.16M | -234.48M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
---|---|---|---|---|---|---|---|
80 Outperform | ¥8.91B | 9.95 | ― | 4.28% | 2.63% | 9.81% | |
74 Outperform | ¥7.12B | 13.23 | ― | 4.66% | 16.16% | -8.50% | |
69 Neutral | ¥6.61B | 18.87 | ― | 1.82% | 14.80% | 0.23% | |
67 Neutral | ¥11.27B | 10.64 | ― | 4.61% | 4.17% | 12.22% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
62 Neutral | ¥5.82B | 12.62 | ― | ― | 11.47% | 40.24% |