3653.T
Price
Day trading desk
VWAP and the session figures are computed from the delayed intraday series on this page, so they lag the live tape and will not match a broker's real-time VWAP exactly. Turn on Prior day H/L/C, Opening range and Volume profile in the chart's Studies menu to see these levels drawn on price.
Trailing performance
Price return only. Dividends are not reinvested, so total return on a dividend payer will be higher than shown.
3 more panels on 3653.T open with an account.
Options chains and analytics, valuation ratios, insider filings, analyst targets and ownership. No card, no trial, nothing to cancel.
Fundamentals
Valuation & profitability ratios
Fourteen ratios including P/E, PEG, EV/EBITDA, margins and return on equity.
Financial statements
| Line item | 2025 | 2024 | 2023 | 2022 | 2021 | YoY |
|---|---|---|---|---|---|---|
| Total revenue | $3.36B | $3.30B | $2.38B | $2.00B | — | +1.8% |
| Operating revenue | $3.36B | $3.30B | $2.38B | $2.00B | — | +1.8% |
| Cost of revenue | $1.52B | $1.40B | $1.03B | $1.04B | — | +8.2% |
| Gross profit | $1.84B | $1.90B | $1.36B | $952.07M | — | -3.0% |
| Total operating expense | $1.80B | $1.64B | $1.60B | $1.54B | — | +9.4% |
| Operating income | $45.85M | $257.07M | -$244.36M | -$588.41M | — | -82.2% |
| Net interest income | $8.92M | -$1.34M | -$282.00K | -$744.00K | — | +766.8% |
| Pre-tax income | $74.06M | $297.14M | -$258.24M | -$603.12M | — | -75.1% |
| Tax provision | $151.63M | -$4.34M | $41.94M | $65.27M | — | +3,594.6% |
| Net income | -$77.57M | $301.48M | -$300.18M | -$668.39M | — | -125.7% |
| Net income to common | -$77.57M | $301.48M | -$300.18M | -$668.39M | — | -125.7% |
| Basic EPS | -14.80 | — | -58.53 | -130.04 | -146.97 | — |
| Diluted EPS | -14.80 | 58.60 | -58.53 | -130.04 | — | -125.3% |
| EBIT | $75.03M | $298.51M | -$257.52M | -$601.86M | — | -74.9% |
| EBITDA | $159.15M | $326.88M | -$226.63M | -$473.41M | — | -51.3% |
| Basic shares | 5.24M | 5.15M | 5.14M | 5.14M | — | +1.9% |
| Diluted shares | 5.24M | 5.15M | 5.14M | 5.14M | — | +1.9% |
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Cash & equivalents | $2.53B | $2.94B | $2.71B | $3.06B | -14.0% |
| Cash & short-term investments | $2.53B | $2.94B | $2.71B | $3.06B | -14.0% |
| Accounts receivable | $594.11M | $662.69M | $521.27M | $427.08M | -10.3% |
| Inventory | $18.18M | $1.52M | $33.55M | $10.12M | +1,094.5% |
| Total current assets | $3.25B | $3.69B | $3.33B | $3.59B | -11.9% |
| Property, plant & equipment | $66.27M | $49.23M | $52.47M | $25.53M | +34.6% |
| Goodwill & intangibles | $296.71M | $154.76M | $12.54M | $0 | +91.7% |
| Total assets | $4.15B | $4.26B | $3.71B | $3.86B | -2.7% |
| Total current liabilities | $467.73M | $608.74M | $508.96M | $452.61M | -23.2% |
| Total liabilities | $526.38M | $621.77M | $558.59M | $460.63M | -15.3% |
| Retained earnings | $113.12M | $190.70M | -$110.79M | $189.40M | -40.7% |
| Shareholder equity | $3.62B | $3.64B | $3.15B | $3.40B | -0.6% |
| Working capital | $2.78B | $3.08B | $2.82B | $3.14B | -9.7% |
| Net tangible assets | $3.32B | $3.49B | $3.14B | $3.40B | -4.7% |
| Shares issued | 5.51M | 5.51M | 5.41M | 5.41M | 0.0% |
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Net income | $74.06M | $297.14M | -$258.24M | -$603.12M | -75.1% |
| Depreciation & amortisation | $84.12M | $28.38M | $30.89M | $128.45M | +196.4% |
| Stock-based compensation | $10.01M | $726.00K | $0 | — | +1,278.2% |
| Change in working capital | -$60.26M | -$59.44M | -$63.26M | $37.41M | -1.4% |
| Operating cash flow | $14.06M | $207.18M | -$267.62M | -$415.53M | -93.2% |
| Capital expenditure | -$240.16M | -$141.45M | -$97.60M | -$62.25M | -69.8% |
| Investing cash flow | -$413.32M | -$140.72M | -$92.50M | $161.38M | -193.7% |
| Share buybacks | -$52.00K | -$69.00K | $0 | -$162.16M | +24.6% |
| Financing cash flow | -$9.22M | $131.83M | -$16.21M | -$176.43M | -107.0% |
| Free cash flow | -$226.10M | $65.73M | -$365.22M | -$477.78M | -444.0% |
| End cash position | $2.53B | $2.94B | $2.71B | $3.06B | -14.0% |
| Line item | 2026-01-31 | YoY |
|---|---|---|
| Basic EPS | -71.31 | |
| Diluted EPS | -71.31 | |
| Basic shares | 5.25M | |
| Diluted shares | 5.25M |
| Line item | 2026-04-30 | 2025-10-31 | 2025-04-30 | YoY |
|---|---|---|---|---|
| Cash & equivalents | $2.13B | $2.53B | — | -15.9% |
| Cash & short-term investments | $2.13B | $2.53B | $2.55B | -15.9% |
| Accounts receivable | $324.66M | $594.11M | — | -45.4% |
| Inventory | $30.73M | $18.18M | — | +69.0% |
| Total current assets | $2.60B | $3.25B | $3.16B | -20.0% |
| Property, plant & equipment | $51.81M | $66.27M | — | -21.8% |
| Goodwill & intangibles | $189.52M | $296.71M | — | -36.1% |
| Total assets | $3.46B | $4.15B | $3.95B | -16.6% |
| Total current liabilities | $449.94M | $467.73M | — | -3.8% |
| Total liabilities | $509.88M | $526.38M | $496.37M | -3.1% |
| Retained earnings | -$204.44M | $113.12M | — | -280.7% |
| Shareholder equity | $2.95B | $3.62B | $3.45B | -18.6% |
| Working capital | $2.15B | $2.78B | — | -22.7% |
| Net tangible assets | $2.76B | $3.32B | — | -17.0% |
| Shares issued | 5.51M | 5.51M | — | 0.0% |
Newly listed companies often have nothing on file until their first annual report.
Analyst targets & ownership
Price targets, consensus spread, insider and institutional ownership.
Moving averages & technicals
Options chain
Calls
| Strike | Last | Bid | Ask | Vol | OI | IV |
|---|---|---|---|---|---|---|
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
Puts
| Strike | Last | Bid | Ask | Vol | OI | IV |
|---|---|---|---|---|---|---|
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
Every listed expiry, both sides of the book, with volume, open interest and implied volatility.
Risk profile
Headlines
PRIVATE STRATEGY · BY QUALIFICATION
The same data. A different seat.
The research you are reading is the input layer for a discretionary options program we run for a small number of qualified investors. Minimum $1,000,000.