Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | 5.38B | 5.07B | 4.69B | 4.58B | 4.88B |
Gross Profit | 3.77B | 3.64B | 3.39B | 3.21B | 3.32B |
EBITDA | 241.06M | 202.92M | -41.70M | -666.11M | -481.86M |
Net Income | 83.05M | 119.01M | -169.78M | -784.15M | -756.56M |
Balance Sheet | |||||
Total Assets | 4.40B | 4.33B | 3.77B | 3.78B | 4.18B |
Cash, Cash Equivalents and Short-Term Investments | 469.53M | 415.08M | 497.74M | 395.74M | 463.68M |
Total Debt | 1.24B | 1.30B | 625.14M | 834.05M | 675.84M |
Total Liabilities | 2.26B | 2.21B | 2.00B | 1.85B | 1.47B |
Stockholders Equity | 2.14B | 2.12B | 1.78B | 1.93B | 2.71B |
Cash Flow | |||||
Free Cash Flow | 351.11M | -620.05M | 134.21M | -236.68M | -588.53M |
Operating Cash Flow | 393.42M | -287.22M | 249.87M | -135.95M | -499.97M |
Investing Cash Flow | -85.67M | -438.57M | 100.15M | -46.20M | -34.53M |
Financing Cash Flow | -253.29M | 643.13M | -248.02M | 114.22M | 237.15M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
---|---|---|---|---|---|---|---|
75 Outperform | 12.47B | 4.30 | 19.56% | 4.66% | 0.81% | 61.06% | |
73 Outperform | 23.30B | 19.95 | 16.10% | 3.03% | -1.02% | -32.57% | |
73 Outperform | 8.40B | 9.30 | 9.90% | ― | 11.07% | 5.85% | |
61 Neutral | ¥2.70B | 121.42 | ― | 2.14% | 0.21% | -89.09% | |
60 Neutral | 3.08B | 24.33 | 5.01% | ― | -3.96% | -73.55% | |
56 Neutral | 2.17B | -7.86 | -2.22% | 3.56% | -2.89% | -144.95% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% |