Also trades as: 8331.T (JPX) · $vol 45M · CHBAF (OTC) · $vol 0M

$90.75

+0.45 (+0.50%)

Weekly Expected Move ±0.9%

$89 $90 $91 $92 $92

OTC · Financial Services · Banks - Regional · Tech Score Buy · Power 66 · $12.5B mcap · 118M float · 0.0003% daily turnover · Short 26% of daily vol

Revenue

$422.8B +25.8% ▲

5Y CAGR: +15.1%

Gross Profit

$302.7B +21.2% ▲

5Y CAGR: +7.7%

Operating Income

$144.3B +35.1% ▲

5Y CAGR: +4.6%

Net Income

$99.7B +34.3% ▲

5Y CAGR: +15.0%

EPS (Diluted)

$709.40 +36.2% ▲

5Y CAGR: +16.3%

EBITDA

$155.6B +32.7% ▲

5Y CAGR: +14.0%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$216.0B	$253.8B	$286.9B	$336.0B	$422.8B
YoY Growth	+3.2%	+17.5%	+13.0%	+17.1%	+25.8%
Cost of Revenue	$10.0B	$33.1B	$65.9B	$86.3B	$120.2B
Gross Profit	$206.0B	$220.8B	$221.0B	$249.7B	$302.7B
Gross Margin	95.4%	87.0%	77.0%	74.3%	71.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$91.1B	$89.0B	$92.2B	$45.8B	$104.9B
Operating Expenses	$127.6B	$134.1B	$130.3B	$142.9B	$158.4B
Operating Income	$78.4B	$86.7B	$91.0B	$106.8B	$144.3B
Operating Margin	36.3%	34.1%	31.7%	31.8%	34.1%
Interest Expense	$10.0B	$33.1B	$65.9B	$86.3B	$117.4B
Income Before Tax	$78.4B	$86.7B	$90.7B	$106.8B	$144.3B
Tax Expense	$23.9B	$26.4B	$28.2B	$32.6B	$44.6B
Net Income	$54.5B	$60.3B	$62.4B	$74.3B	$99.7B
Net Margin	25.2%	23.7%	21.8%	22.1%	23.6%
EPS (Diluted)	$367.25	$412.60	$432.65	$520.85	$709.40
EBITDA	$88.3B	$96.1B	$0	$117.3B	$155.6B
Shares Outstanding	148M	146M	144M	143M	141M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$83.0B	$79.7B	$82.2B	$91.2B	$96.7B	$102.5B	$102.9B	$107.5B
Cost of Revenue	$20.0B	$19.2B	$24.5B	$22.6B	$26.7B	$27.2B	$28.2B	$29.2B
Gross Profit	$63.0B	$60.5B	$57.6B	$68.6B	$70.0B	$75.4B	$74.2B	$78.3B
Gross Margin	75.9%	76.0%	70.1%	75.3%	72.4%	73.5%	72.1%	72.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$23.8B	$23.8B	$24.2B	-$26.0B	$26.4B	$25.4B	$26.7B	$26.4B
Operating Expenses	$34.4B	$34.9B	$32.5B	$41.1B	$39.0B	$43.6B	$41.6B	$39.7B
Operating Income	$28.6B	$25.6B	$25.1B	$27.5B	$31.0B	$31.8B	$31.6B	$38.7B
Operating Margin	34.5%	32.2%	30.6%	30.1%	32.0%	31.0%	30.7%	36.0%
Interest Expense	$20.0B	$19.2B	$24.5B	$22.6B	$26.7B	$27.2B	$28.2B	$29.2B
Income Before Tax	$28.6B	$25.6B	$25.1B	$27.5B	$31.0B	$31.8B	$36.0B	$38.7B
Tax Expense	$8.6B	$7.9B	$8.3B	$7.7B	$9.2B	$9.4B	$11.0B	$13.0B
Net Income	$20.0B	$17.7B	$16.8B	$19.7B	$21.8B	$22.4B	$25.0B	$25.7B
Net Margin	24.1%	22.3%	20.4%	21.6%	22.5%	21.9%	24.3%	23.9%
EPS (Diluted)	$140.00	$124.00	$117.55	$139.40	$153.95	$158.60	$178.55	$183.75
EBITDA	$28.6B	$25.6B	$25.1B	$27.5B	$31.0B	$31.8B	$31.6B	$38.7B
Shares Outstanding	143M	143M	143M	141M	141M	141M	140M	140M

CHBAY OTC