Update date
16 Apr 2026
Period Q4 2025 · Filed 16 Apr 2026
These supporting metrics stay fully source-backed for deeper research. Scan the latest value and reported period first, then open a metric page when you need the full filing trail.
| Metric | Latest value | YoY relative change |
|---|---|---|
| Accounts Payable, Current |
$1,792,716,000
Period-end balance · 31 Dec 2025
|
-14% |
| Accounts Receivable, after Allowance for Credit Loss, Current |
$127,157,000
Period-end balance · 31 Dec 2025
|
+1.4% |
| Accrued Liabilities, Current |
$1,421,565,000
Period-end balance · 31 Dec 2025
|
+7.4% |
| Accumulated Other Comprehensive Income (Loss), Net of Tax |
$172,464,000
Period-end balance · 31 Dec 2025
|
-56% |
| Additional Paid in Capital |
$213,904,000
Period-end balance · 31 Dec 2025
|
-68% |
| Assets |
$11,274,444,000
Period-end balance · 31 Dec 2025
|
+9.8% |
| Assets, Current |
$5,659,188,000
Period-end balance · 31 Dec 2025
|
+9.3% |
| Cash and Cash Equivalents, at Carrying Value |
$3,287,588,000
Period-end balance · 31 Dec 2025
|
-8.9% |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents |
$3,449,566,000
Period-end balance · 31 Dec 2025
|
-11% |
| Contract with Customer, Liability, Current |
¥2,564,100,000
Period-end balance · 31 Dec 2025
|
-5.2% |
| Deferred Income Tax Assets, Net |
$108,266,000
Period-end balance · 31 Dec 2025
|
+16% |
| Deferred Income Tax Liabilities, Net |
$101,146,000
Period-end balance · 31 Dec 2025
|
|
| Deferred Tax Assets, Operating Loss Carryforwards |
¥460,715,000
Period-end balance · 31 Dec 2025
|
+1.1% |
| Deferred Tax Assets, Valuation Allowance |
¥543,109,000
Period-end balance · 31 Dec 2025
|
-17% |
| Employee-related Liabilities, Current |
¥689,526,000
Period-end balance · 31 Dec 2025
|
+0.66% |
| Goodwill |
$107,994,000
Period-end balance · 31 Dec 2025
|
+4.4% |
| Inventory, Net |
$736,928,000
Period-end balance · 31 Dec 2025
|
+6.9% |
| Lessee, Operating Lease, Liability, to be Paid |
¥771,707,000
Period-end balance · 31 Dec 2025
|
-8.7% |
| Lessee, Operating Lease, Liability, to be Paid, Year Four |
¥83,753,000
Period-end balance · 31 Dec 2025
|
+7.2% |
| Lessee, Operating Lease, Liability, to be Paid, Year One |
¥74,403,000
Period-end balance · 31 Dec 2025
|
-14% |
| Lessee, Operating Lease, Liability, to be Paid, Year Three |
¥80,936,000
Period-end balance · 31 Dec 2025
|
+27% |
| Lessee, Operating Lease, Liability, to be Paid, Year Two |
¥61,977,000
Period-end balance · 31 Dec 2025
|
-12% |
| Lessee, Operating Lease, Liability, Undiscounted Excess Amount |
¥167,298,000
Period-end balance · 31 Dec 2025
|
-15% |
| Liabilities |
$4,919,158,000
Period-end balance · 31 Dec 2025
|
+7.5% |
| Liabilities and Equity |
$11,274,444,000
Period-end balance · 31 Dec 2025
|
+9.8% |
| Liabilities, Current |
$4,416,223,000
Period-end balance · 31 Dec 2025
|
+7.7% |
| Operating Lease, Liability |
¥604,409,000
Period-end balance · 31 Dec 2025
|
-6.9% |
| Operating Lease, Liability, Current |
$6,786,000
Period-end balance · 31 Dec 2025
|
-13% |
| Operating Lease, Liability, Noncurrent |
$79,643,000
Period-end balance · 31 Dec 2025
|
-1.8% |
| Operating Lease, Right-of-Use Asset |
$57,027,000
Period-end balance · 31 Dec 2025
|
-4% |
| Operating Lease, Weighted Average Discount Rate, Percent |
0.0489
Period-end balance · 31 Dec 2025
|
0% |
| Other Assets, Noncurrent |
$50,204,000
Period-end balance · 31 Dec 2025
|
-16% |
| Property, Plant and Equipment, Gross |
¥27,568,173,000
Period-end balance · 31 Dec 2025
|
+3.8% |
| Property, Plant and Equipment, Net |
$2,618,514,000
Period-end balance · 31 Dec 2025
|
+4.5% |
| Retained Earnings (Accumulated Deficit) |
$6,948,539,000
Period-end balance · 31 Dec 2025
|
+18% |
| Stockholders' Equity Attributable to Parent |
$5,863,599,000
Period-end balance · 31 Dec 2025
|
+7.1% |
| Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest |
$6,355,286,000
Period-end balance · 31 Dec 2025
|
+12% |
| Unrecognized Tax Benefits |
¥0
Period-end balance · 31 Dec 2025
|
Based on company facts extracted from SEC 10-Q/10-K XBRL filings where available. Open metric pages to inspect the reported history.
Company facts change as new 10-Q and 10-K filings update the latest reported period, headline values, and cross-company comparison context.
Freshness comes from the latest SEC company facts period available for this filer and the linked metric history pages.
Latest update
Latest financial period: Q4 2025. Reopen this facts page to verify the newest reported period against the prior baseline.
Update date
16 Apr 2026
Page type
Company facts
Latest period
Q4 2025
SEC-backed company facts were refreshed from filings filed on 16 Apr 2026.
Based on company facts extracted from SEC 10-Q/10-K XBRL filings where available. Open company facts to inspect the reported metric history.
SEC-only DCF estimate using a normalized free cash flow base, cash, debt, and reported share count when available.
9299%
fair value gap
Fair value per share
$1175.82
Market price
$12.51
VIPS - Local security
PEG ratio
0.3x
P/E 1.2x / growth 4%
DCF Growth Assumption
Enterprise value
$117.1B
Equity value
$120.38B
Bear
$885.71
Gap 6980%
Base
$1175.82
Gap 9299%
Bull
$1632.61
Gap 12950%
Base growth: DCF Growth Assumption.
EV/Revenue
n/a
Local security market EV / SEC revenue
Market enterprise value is unavailable
EV/EBITDA
n/a
Local security market EV / SEC EBITDA
Market enterprise value is unavailable
P/E
1.2x
Local security market price / SEC EPS
P/S
0.1x
Local security market cap / SEC revenue
P/B
0.2x
Local security market cap / SEC equity
PEG
0.3x
P/E / DCF Growth Assumption
Transparent 0-100 scoring model based on profitability, financial health, and growth factors.
n/a
Insufficient Data Confidence low
This score is transparent and deterministic. We weight profitability, financial health, and growth metrics, then renormalize weights when SEC data is missing.
| Metric | Weight | V1 threshold |
|---|---|---|
| ROIC | 20 | 5% to 20% |
| ROE | 15 | 8% to 25% |
| ROA | 10 | 2% to 10% |
| Operating Margin | 5 | 5% to 25% |
| Current Ratio | 12 | 1.0x to 2.0x |
| Quick Ratio | 8 | 0.8x to 1.5x |
| Debt to Equity | 10 | 0.3x to 2.0x (lower is better) |
| Revenue YoY | 10 | -10% to +20% |
| Net Income YoY | 10 | -10% to +20% |
Metrics are computed with a market-consensus convention designed for cross-portal comparability.
CIK / security context first