Also trades as: 4477.T (JPX) · $vol 2M

$1.85

+0.00 (+0.00%)

OTC · Technology · Software - Application · Tech Score Buy · Power 73 · $213.0M mcap · 81M float · 0.0000% daily turnover · Short 75% of daily vol

Revenue

$20.7B +29.8% ▲

5Y CAGR: +20.1%

Gross Profit

$10.0B +39.5% ▲

5Y CAGR: +14.9%

Operating Income

$1.7B +118.7% ▲

5Y CAGR: +16.0%

Net Income

$1.8B +437.8% ▲

5Y CAGR: +25.6%

EPS (Diluted)

$15.65 +439.7% ▲

5Y CAGR: +24.6%

EBITDA

$1.8B +4706.6% ▲

5Y CAGR: +15.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$9.9B	$9.7B	$11.7B	$16.0B	$20.7B
YoY Growth	+19.8%	-1.9%	+19.9%	+36.8%	+29.8%
Cost of Revenue	$4.3B	$5.0B	$6.6B	$8.8B	$10.7B
Gross Profit	$5.6B	$4.7B	$5.0B	$7.2B	$10.0B
Gross Margin	56.6%	48.6%	43.1%	44.8%	48.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$6.6B	$6.3B	$5.5B	$0	$8.3B
Operating Expenses	$6.6B	$6.2B	$5.5B	$6.4B	$8.3B
Operating Income	-$977M	-$1.5B	-$425M	$772M	$1.7B
Operating Margin	-9.8%	-15.5%	-3.6%	4.8%	8.1%
Interest Expense	$3M	$1M	$0	$3M	$14M
Income Before Tax	-$1.2B	-$1.7B	-$602M	-$71M	$1.6B
Tax Expense	-$24M	-$3M	$4M	-$411M	-$187M
Net Income	-$1.2B	-$1.7B	-$606M	$340M	$1.8B
Net Margin	-12.0%	-17.8%	-5.2%	2.1%	8.8%
EPS (Diluted)	$-10.80	$-15.46	$-5.30	$2.90	$15.65
EBITDA	-$1.2B	-$1.7B	-$600M	-$38M	$1.8B
Shares Outstanding	111M	112M	114M	117M	117M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$4.0B	$4.7B	$4.6B	$4.6B	$5.0B	$6.7B	$6.3B	$6.1B
Cost of Revenue	$2.2B	$2.5B	$2.5B	$2.5B	$2.6B	$3.2B	$3.0B	$2.9B
Gross Profit	$1.8B	$2.1B	$2.1B	$2.1B	$2.4B	$3.5B	$3.2B	$3.2B
Gross Margin	45.0%	45.8%	45.2%	46.0%	48.0%	51.9%	51.5%	51.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.5B	$2.2B	$1.7B	$1.9B	$1.8B	$2.9B	$2.6B	$2.8B
Operating Expenses	$1.5B	$2.2B	$1.7B	$1.9B	$1.8B	$2.9B	$2.6B	$2.8B
Operating Income	$291M	-$27M	$389M	$181M	$581M	$542M	$669M	$402M
Operating Margin	7.3%	-0.6%	8.5%	4.0%	11.7%	8.1%	10.7%	6.6%
Interest Expense	$0	$3M	$0	$4M	$3M	$4M	$4M	$4M
Income Before Tax	$299M	-$884M	$411M	$167M	$606M	$468M	$668M	$402M
Tax Expense	$63M	$537M	$89M	$43M	$140M	-$457M	$134M	$97M
Net Income	$236M	-$347M	$322M	$124M	$467M	$926M	$521M	$295M
Net Margin	5.9%	-7.4%	7.0%	2.7%	9.4%	13.9%	8.3%	4.8%
EPS (Diluted)	$1.95	$-2.99	$2.74	$1.07	$4.00	$7.91	$4.51	$2.55
EBITDA	$294M	-$18M	$398M	$184M	$611M	$598M	$669M	$458M
Shares Outstanding	121M	116M	118M	117M	117M	117M	116M	116M

BAINF OTC