Also trades as: 5108.T (JPX) · $vol 99M · BRDCF (OTC) · $vol 0M

$12.04

-0.01 (-0.08%)

Weekly Expected Move ±3.4%

$11 $12 $12 $12 $13

OTC · Consumer Cyclical · Auto - Parts · Tech Score Sell · Power 43 · $31.4B mcap · 1.09B float · 0.022% daily turnover · Short 19% of daily vol

Revenue

$4.64T +4.8% ▲

5Y CAGR: +9.2%

Gross Profit

$1.66T -4.1% ▼

5Y CAGR: +8.8%

Operating Income

$505.6B +14.0% ▲

5Y CAGR: +22.8%

Net Income

$343.1B +20.4% ▲

EPS (Diluted)

$128.62 +23.7% ▲

EBITDA

$875.9B +6.9% ▲

5Y CAGR: +14.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$3.25T	$4.11T	$4.31T	$4.43T	$4.64T
YoY Growth	+8.4%	+26.6%	+5.0%	+2.7%	+4.8%
Cost of Revenue	$1.93T	$2.52T	$2.66T	$2.70T	$2.99T
Gross Profit	$1.32T	$1.59T	$1.65T	$1.73T	$1.66T
Gross Margin	40.6%	38.8%	38.3%	39.0%	35.6%
R&D Expenses	$95.5B	$112.2B	$0	$0	$132.6B
SG&A Expenses	$743.4B	$944.9B	$1.18T	$1.25T	$1.02T
Operating Expenses	$928.6B	$1.15T	$1.17T	$1.28T	$1.15T
Operating Income	$387.8B	$441.3B	$481.8B	$443.3B	$505.6B
Operating Margin	11.9%	10.7%	11.2%	10.0%	10.9%
Interest Expense	$16.2B	$41.9B	$78.3B	$49.8B	$22.3B
Income Before Tax	$377.6B	$423.5B	$444.2B	$421.4B	$371.9B
Tax Expense	$63.2B	$112.5B	$111.2B	$129.2B	$32.0B
Net Income	$394.0B	$300.3B	$331.3B	$285.0B	$343.1B
Net Margin	12.1%	7.3%	7.7%	6.4%	7.4%
EPS (Diluted)	$218.27	$219.55	$241.71	$207.88	$128.62
EBITDA	$645.3B	$736.7B	$828.3B	$819.3B	$875.9B
Shares Outstanding	1.41B	1.39B	1.37B	1.37B	2.66B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.09T	$1.16T	$1.06T	$1.06T	$1.14T	$1.22T	$1.13T	$1.22T
Cost of Revenue	$661.0B	$723.5B	$650.1B	$650.3B	$697.5B	$750.2B	$693.2B	$727.7B
Gross Profit	$431.6B	$437.2B	$408.0B	$408.0B	$440.5B	$465.9B	$440.7B	$496.4B
Gross Margin	39.5%	37.7%	38.6%	38.6%	38.7%	38.3%	38.9%	40.6%
R&D Expenses	$0	$126.2B	$0	$0	$0	$0	$0	$0
SG&A Expenses	$308.0B	$57.5B	$297.0B	$289.4B	$305.3B	$338.6B	$316.1B	$336.6B
Operating Expenses	$308.0B	$311.0B	$319.3B	$267.1B	$305.3B	$338.6B	$316.1B	$336.6B
Operating Income	$123.6B	$126.2B	$88.8B	$140.9B	$135.2B	$127.3B	$124.6B	$159.8B
Operating Margin	11.3%	10.9%	8.4%	13.3%	11.9%	10.5%	11.0%	13.1%
Interest Expense	$14.5B	$0	$2.3B	$5.4B	$11.9B	$100M	$7.8B	$10.2B
Income Before Tax	$81.8B	$62.8B	$85.9B	$69.5B	$122.7B	$80.1B	$128.6B	$150.3B
Tax Expense	$27.4B	$28.1B	$8.3B	$28.3B	$31.6B	-$37.9B	$32.6B	$32.9B
Net Income	$53.6B	$32.3B	$75.9B	$39.6B	$89.5B	$126.0B	$93.8B	$115.6B
Net Margin	4.9%	2.8%	7.2%	3.7%	7.9%	10.4%	8.3%	9.4%
EPS (Diluted)	$38.90	$23.76	$55.38	$29.24	$34.00	$48.63	$36.75	$45.21
EBITDA	$185.3B	$186.1B	$175.0B	$165.7B	$224.7B	$216.7B	$218.3B	$252.6B
Shares Outstanding	1.37B	1.37B	1.37B	1.35B	2.66B	2.62B	2.55B	2.51B

BRDCY OTC