Also trades as: 9502.T (JPX) · $vol 63M

$16.87

+0.00 (+0.00%)

OTC · Utilities · Regulated Electric · Tech Score Neutral · Power 51 · $12.7B mcap · 658M float · 0.0000% daily turnover · Short 90% of daily vol

Revenue

$3.57T -2.7% ▼

5Y CAGR: +4.0%

Gross Profit

$231.5B -4.4% ▼

5Y CAGR: +9.7%

Operating Income

$232.2B -4.1% ▼

5Y CAGR: +9.8%

Net Income

$229.2B +13.4% ▲

5Y CAGR: +9.3%

EPS (Diluted)

$303.58 +13.6% ▲

5Y CAGR: +9.3%

EBITDA

$405.6B -12.6% ▼

5Y CAGR: +0.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$2.71T	$3.99T	$3.61T	$3.67T	$3.57T
YoY Growth	-7.8%	+47.4%	-9.4%	+1.6%	-2.7%
Cost of Revenue	$2.76T	$3.88T	$3.27T	$3.43T	$3.34T
Gross Profit	-$53.8B	$107.1B	$343.3B	$242.0B	$231.5B
Gross Margin	-2.0%	2.7%	9.5%	6.6%	6.5%
R&D Expenses	$9.0B	$8.8B	$9.5B	$0	$0
SG&A Expenses	$230.5B	$226.8B	$0	$0	$0
Operating Expenses	-$1M	$1M	$1M	$0	-$745M
Operating Income	-$53.8B	$107.1B	$343.3B	$242.0B	$232.2B
Operating Margin	-2.0%	2.7%	9.5%	6.6%	6.5%
Interest Expense	$19.0B	$19.9B	$21.6B	$23.9B	$31.3B
Income Before Tax	-$44.5B	$69.0B	$506.0B	$269.5B	$277.5B
Tax Expense	-$4.3B	$31.1B	$94.9B	$60.4B	$41.2B
Net Income	-$43.0B	$38.2B	$403.1B	$202.1B	$229.2B
Net Margin	-1.6%	1.0%	11.2%	5.5%	6.4%
EPS (Diluted)	$-56.90	$50.56	$533.17	$267.28	$303.58
EBITDA	$173.4B	$255.1B	$515.4B	$464.2B	$405.6B
Shares Outstanding	756M	756M	756M	756M	755M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$820.6B	$945.9B	$885.2B	$1.02T	$800.3B	$961.1B	$819.2B	$985.8B
Cost of Revenue	$734.7B	$889.0B	$843.8B	$959.7B	$732.4B	$882.3B	$796.2B	$924.0B
Gross Profit	$85.9B	$56.9B	$41.4B	$57.9B	$67.9B	$78.7B	$23.0B	$61.9B
Gross Margin	10.5%	6.0%	4.7%	5.7%	8.5%	8.2%	2.8%	6.3%
R&D Expenses	$0	$0	$0	$9.3B	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$0	$0	$0	$0
Operating Expenses	$1M	$0	-$1M	-$2M	$0	$0	$0	$0
Operating Income	$85.9B	$56.9B	$41.4B	$57.9B	$67.9B	$78.7B	$23.0B	$61.9B
Operating Margin	10.5%	6.0%	4.7%	5.7%	8.5%	8.2%	2.8%	6.3%
Interest Expense	$5.9B	$5.8B	$0	$41M	$48M	$7.8B	$8.1B	$8.5B
Income Before Tax	$124.6B	$62.8B	$34.2B	$48.0B	$104.7B	$92.8B	$44.8B	$35.0B
Tax Expense	$23.4B	$15.7B	$10.5B	$10.8B	$19.7B	$10.0B	$7.0B	$4.4B
Net Income	$99.5B	$47.4B	$20.2B	$34.9B	$85.3B	$82.2B	$36.2B	$25.4B
Net Margin	12.1%	5.0%	2.3%	3.4%	10.7%	8.6%	4.4%	2.6%
EPS (Diluted)	$131.64	$62.74	$26.69	$46.26	$112.98	$108.84	$47.93	$33.55
EBITDA	$128.9B	$80.7B	$84.4B	$100.6B	$110.7B	$144.3B	$52.9B	$61.9B
Shares Outstanding	756M	756M	756M	755M	755M	755M	755M	755M

CHUEF OTC