Also trades as: 9022.T (JPX) · $vol 65M · CJPRY (OTC) · $vol 2M

$24.77

+0.00 (+0.00%)

OTC · Industrials · Railroads · Tech Score Neutral · Power 53 · $23.6B mcap · 627M float · 0.0011% daily turnover · Short 90% of daily vol

Revenue

$2.02T +10.2% ▲

5Y CAGR: +19.6%

Gross Profit

$1.05T +16.7% ▲

Operating Income

$835.4B +18.9% ▲

Net Income

$556.4B +21.4% ▲

EPS (Diluted)

$575.21 +23.5% ▲

EBITDA

$1.04T +11.8% ▲

5Y CAGR: +153.2%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$935.1B	$1.40T	$1.71T	$1.83T	$2.02T
YoY Growth	+13.6%	+49.7%	+22.1%	+7.1%	+10.2%
Cost of Revenue	$773.6B	$847.8B	$912.3B	$928.9B	$965.3B
Gross Profit	$161.6B	$552.4B	$798.1B	$902.9B	$1.05T
Gross Margin	17.3%	39.5%	46.7%	49.3%	52.2%
R&D Expenses	$28.8B	$30.3B	$33.0B	$0	$0
SG&A Expenses	$116.2B	$133.0B	$176.5B	$200.2B	$218.2B
Operating Expenses	$159.8B	$177.9B	$190.7B	$200.2B	$218.2B
Operating Income	$1.7B	$374.5B	$607.4B	$702.8B	$835.4B
Operating Margin	0.2%	26.7%	35.5%	38.4%	41.4%
Interest Expense	$79.0B	$79.1B	$79.1B	$79.0B	$79.3B
Income Before Tax	-$66.7B	$306.1B	$545.3B	$645.9B	$784.3B
Tax Expense	-$17.1B	$84.0B	$156.6B	$181.5B	$219.0B
Net Income	-$51.9B	$219.4B	$384.4B	$458.4B	$556.4B
Net Margin	-5.6%	15.7%	22.5%	25.0%	27.6%
EPS (Diluted)	$-52.77	$222.99	$390.66	$465.88	$575.21
EBITDA	$219.3B	$604.9B	$840.8B	$932.9B	$1.04T
Shares Outstanding	984M	984M	984M	984M	969M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$435.3B	$438.6B	$494.2B	$463.8B	$3.3B	$511.1B	$532.4B	$495.2B
Cost of Revenue	$202.9B	$213.4B	$225.7B	$286.9B	$1.4B	$225.3B	$236.9B	$296.0B
Gross Profit	$232.3B	$225.2B	$268.5B	$176.9B	$1.9B	$285.8B	$295.5B	$199.2B
Gross Margin	53.4%	51.3%	54.3%	38.1%	56.9%	55.9%	55.5%	40.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$48.0B	$44.3B	$49.7B	$58.1B	$50.8B	$49.6B	$52.6B	$65.0B
Operating Expenses	$48.0B	$44.3B	$49.7B	$58.1B	$352M	$49.6B	$52.6B	$65.0B
Operating Income	$184.3B	$180.9B	$218.7B	$118.9B	$1.5B	$236.2B	$242.9B	$134.2B
Operating Margin	42.3%	41.2%	44.3%	25.6%	46.3%	46.2%	45.6%	27.1%
Interest Expense	$19.7B	$17.7B	$15.0B	$15.8B	$136M	$20.1B	$19.8B	$19.7B
Income Before Tax	$171.1B	$163.2B	$204.6B	$106.9B	$1.4B	$220.7B	$230.7B	$124.6B
Tax Expense	$50.4B	$47.9B	$60.3B	$22.8B	$424M	$63.1B	$67.5B	$27.1B
Net Income	$119.8B	$113.9B	$143.2B	$81.6B	$1.0B	$155.1B	$161.3B	$94.2B
Net Margin	27.5%	26.0%	29.0%	17.6%	30.4%	30.3%	30.3%	19.0%
EPS (Diluted)	$121.73	$115.71	$145.54	$82.89	$1.03	$158.00	$167.27	$99.06
EBITDA	$238.4B	$231.2B	$272.8B	$170.9B	$1.9B	$291.8B	$302.9B	$188.1B
Shares Outstanding	984M	984M	984M	984M	982M	982M	964M	950M

CJPRF OTC