Also trades as: 6113.T (JPX) · $vol 39M · AMDWF (OTC) · $vol 0M

$74.66

+0.00 (+0.00%)

OTC · Industrials · Industrial - Machinery · Tech Score Sell · Power 49 · $121.7B mcap · 19M float · 0.0000% daily turnover · Short 74% of daily vol

Revenue

$463.7B +16.9% ▲

5Y CAGR: +13.1%

Gross Profit

$188.2B +9.2% ▲

5Y CAGR: +16.0%

Operating Income

$46.0B -6.3% ▼

5Y CAGR: +21.1%

Net Income

$32.4B +0.0% ▲

5Y CAGR: +11.8%

EPS (Diluted)

$410.64 +4.0% ▲

5Y CAGR: +14.0%

EBITDA

$70.2B +0.2% ▲

5Y CAGR: +14.9%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$312.7B	$365.7B	$403.5B	$396.7B	$463.7B
YoY Growth	+24.8%	+17.0%	+10.3%	-1.7%	+16.9%
Cost of Revenue	$188.8B	$216.3B	$228.3B	$224.3B	$275.5B
Gross Profit	$123.9B	$149.4B	$175.2B	$172.4B	$188.2B
Gross Margin	39.6%	40.9%	43.4%	43.5%	40.6%
R&D Expenses	$5.9B	$6.6B	$6.7B	$0	$0
SG&A Expenses	$78.7B	$93.3B	$102.0B	$124.7B	$142.3B
Operating Expenses	$84.7B	$99.9B	$119.2B	$123.3B	$142.3B
Operating Income	$39.2B	$49.9B	$56.0B	$49.1B	$46.0B
Operating Margin	12.5%	13.6%	13.9%	12.4%	9.9%
Interest Expense	$2.1B	$3.4B	$4.4B	$1.5B	$3.5B
Income Before Tax	$40.4B	$49.6B	$58.1B	$49.2B	$48.5B
Tax Expense	$12.5B	$15.2B	$17.2B	$16.5B	$15.8B
Net Income	$27.8B	$34.2B	$40.6B	$32.4B	$32.4B
Net Margin	8.9%	9.3%	10.1%	8.2%	7.0%
EPS (Diluted)	$319.48	$393.00	$487.88	$394.88	$410.64
EBITDA	$57.7B	$68.0B	$75.7B	$70.0B	$70.2B
Shares Outstanding	87M	87M	83M	82M	79M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$83.1B	$101.4B	$90.3B	$121.8B	$77.3B	$108.9B	$112.7B	$145.0B
Cost of Revenue	$46.5B	$56.9B	$51.3B	$69.5B	$44.3B	$64.5B	$67.1B	$87.8B
Gross Profit	$36.6B	$44.5B	$39.0B	$52.3B	$32.9B	$44.4B	$45.6B	$57.2B
Gross Margin	44.1%	43.9%	43.1%	43.0%	42.6%	40.8%	40.5%	39.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$6.8B
SG&A Expenses	$28.4B	$29.9B	$32.0B	$34.5B	$29.3B	$33.1B	$34.2B	$18.3B
Operating Expenses	$28.4B	$30.2B	$30.5B	$36.0B	$28.9B	$33.1B	$34.2B	$39.4B
Operating Income	$8.2B	$14.3B	$8.5B	$16.3B	$4.0B	$11.3B	$11.4B	$17.8B
Operating Margin	9.9%	14.1%	9.4%	13.4%	5.2%	10.3%	10.1%	12.3%
Interest Expense	$1.6B	$1.9B	$0	$928M	$210M	$482M	$1.8B	$4M
Income Before Tax	$9.2B	$12.8B	$10.3B	$16.8B	$3.9B	$11.7B	$12.0B	$18.9B
Tax Expense	$2.7B	$4.1B	$5.0B	$4.7B	$1.2B	$3.9B	$4.0B	$6.2B
Net Income	$6.5B	$8.6B	$5.3B	$12.0B	$2.7B	$7.8B	$7.9B	$12.6B
Net Margin	7.8%	8.5%	5.8%	9.9%	3.5%	7.2%	7.0%	8.7%
EPS (Diluted)	$78.04	$104.16	$64.52	$149.48	$33.88	$96.00	$100.40	$161.36
EBITDA	$15.6B	$19.4B	$13.0B	$22.7B	$9.1B	$17.6B	$16.9B	$26.6B
Shares Outstanding	83M	83M	81M	80M	80M	80M	79M	78M

AMDLY OTC