Also trades as: 8570.T (JPX) · $vol 5M

$8.57

+0.00 (+0.00%)

OTC · Financial Services · Financial - Credit Services · Tech Score Neutral · Power 50 · $1.9B mcap · 82M float · 0.0000% daily turnover · Short 100% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions Dark Pool Short Interest

Income Trends

Revenue

$491.2B +9.6% ▲

5Y CAGR: +0.1%

Gross Profit

$451.8B +7.8% ▲

5Y CAGR: +0.4%

Operating Income

$49.3B +0.8% ▲

5Y CAGR: -20.3%

Net Income

$19.5B -6.6% ▼

5Y CAGR: -12.1%

EPS (Diluted)

$90.45 -6.6% ▼

5Y CAGR: -11.7%

EBITDA

$81.0B -0.8% ▼

5Y CAGR: -17.0%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$415.5B	$419.6B	$412.6B	$448.0B	$491.2B
YoY Growth	-14.9%	+1.0%	-1.7%	+8.6%	+9.6%
Cost of Revenue	$23.0B	$21.4B	$23.6B	$29.1B	$39.4B
Gross Profit	$392.4B	$398.2B	$389.1B	$418.9B	$451.8B
Gross Margin	94.5%	94.9%	94.3%	93.5%	92.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$358.7B	$347.8B	$342.0B	$381.0B	$406.3B
Operating Expenses	$353.1B	$338.4B	$329.3B	$370.0B	$402.5B
Operating Income	$39.3B	$59.7B	$59.8B	$48.9B	$49.3B
Operating Margin	9.5%	14.2%	14.5%	10.9%	10.0%
Interest Expense	$23.0B	$21.4B	$23.6B	$29.1B	$39.4B
Income Before Tax	$39.3B	$59.7B	$59.8B	$48.9B	$49.3B
Tax Expense	$13.2B	$18.7B	$16.2B	$15.2B	$16.8B
Net Income	$17.7B	$30.2B	$30.7B	$20.9B	$19.5B
Net Margin	4.3%	7.2%	7.4%	4.7%	4.0%
EPS (Diluted)	$81.97	$139.96	$142.11	$96.80	$90.45
EBITDA	$70.8B	$92.2B	$91.9B	$81.6B	$81.0B
Shares Outstanding	216M	216M	216M	216M	216M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$116.3B	$128.7B	$128.7B	$0	$926M	$139.1B	$141.7B	$150.4B
Cost of Revenue	$9.0B	$20.9B	$0	$0	$169M	$38.3B	$36.1B	$41.1B
Gross Profit	$107.2B	$107.8B	$128.7B	$0	$757M	$100.8B	$105.7B	$109.2B
Gross Margin	92.2%	83.7%	100.0%	—	81.8%	72.5%	74.5%	72.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$100.4B	$97.0B	$105.4B	$0	$108.5B	$0	$0	$0
Operating Expenses	$96.1B	$97.0B	$105.4B	$0	$108.5B	$86.7B	$86.7B	$90.0B
Operating Income	$11.1B	$10.8B	$23.2B	$0	$104M	$14.2B	$19.0B	$19.2B
Operating Margin	9.5%	8.4%	18.1%	—	11.2%	10.2%	13.4%	12.8%
Interest Expense	$9.0B	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$11.1B	$8.8B	$16.0B	$0	$39M	$13.7B	$17.5B	$18.7B
Tax Expense	$3.9B	$2.7B	$5.7B	$0	-$17M	$4.7B	$5.8B	$5.4B
Net Income	$4.1B	$3.5B	$5.8B	$0	$4.4B	$5.7B	$6.7B	$9.0B
Net Margin	3.6%	2.8%	4.5%	—	473.9%	4.1%	4.7%	6.0%
EPS (Diluted)	$19.14	$16.43	$26.70	$20.18	$20.33	$4110.00	$31.31	$41.46
EBITDA	$11.1B	$18.9B	$0	$0	$161M	$22.8B	$25.9B	$27.2B
Shares Outstanding	216M	216M	216M	216M	216M	1M	216M	1M

AEOJF OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet