Also trades as: 9022.T (JPX) · $vol 65M · CJPRF (OTC) · $vol 0M

$11.49

-0.04 (-0.35%)

Weekly Expected Move ±3.1%

$11 $11 $11 $12 $12

OTC · Industrials · Railroads · Tech Score Strong Sell · Power 30 · $21.9B mcap · 939M float · 0.015% daily turnover · Short 54% of daily vol

Revenue

$2.13T +16.1% ▲

5Y CAGR: +20.9%

Gross Profit

$1.11T +22.9% ▲

Operating Income

$880.2B +25.2% ▲

Net Income

$586.2B +27.9% ▲

EPS (Diluted)

$301.99 +29.6% ▲

EBITDA

$1.10T +17.8% ▲

5Y CAGR: +155.9%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$935.1B	$1.40T	$1.71T	$1.83T	$2.13T
YoY Growth	+13.6%	+49.7%	+22.1%	+7.1%	+16.1%
Cost of Revenue	$773.6B	$847.8B	$912.3B	$928.9B	$1.02T
Gross Profit	$161.6B	$552.4B	$798.1B	$902.9B	$1.11T
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	$145.0B	$163.3B	$176.5B	$200.2B	$229.9B
Operating Expenses	$159.8B	$177.9B	$190.7B	$200.2B	$229.9B
Operating Income	$1.7B	$374.5B	$607.4B	$702.8B	$880.2B
Operating Margin	0.2%	26.7%	35.5%	38.4%	41.4%
Interest Expense	$79.0B	$79.1B	$79.1B	$79.0B	$83.5B
Income Before Tax	-$66.7B	$306.1B	$545.3B	$645.9B	$826.4B
Tax Expense	-$17.1B	$84.0B	$156.6B	$181.5B	$230.8B
Net Income	-$51.9B	$219.4B	$384.4B	$458.4B	$586.2B
Net Margin	-5.6%	15.7%	22.5%	25.0%	27.6%
EPS (Diluted)	$-13.19	$111.50	$195.33	$232.94	$301.99
EBITDA	$208.7B	$594.1B	$840.8B	$932.9B	$1.10T
Shares Outstanding	3.94B	1.97B	1.97B	1.97B	1.94B

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	$478.3B	$512.7B	$541.6B	$501.1B
Cost of Revenue	$202.9B	$213.4B	$225.7B	$286.9B	$206.3B	$226.0B	$241.0B	$299.5B
Gross Profit	$232.3B	$225.2B	$268.5B	$176.9B	$272.0B	$286.7B	$300.6B	$201.6B
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	$49.8B	$53.5B	$65.7B
Operating Expenses	$48.0B	$44.3B	$49.7B	$58.1B	$50.8B	$49.8B	$53.5B	$65.7B
Operating Income	$184.3B	$180.9B	$218.7B	$118.9B	$221.2B	$236.9B	$247.1B	$135.9B
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	$13.2B	$20.1B	$20.1B	$20.0B
Income Before Tax	$171.1B	$163.2B	$204.6B	$106.9B	$207.3B	$221.4B	$234.7B	$126.1B
Tax Expense	$50.4B	$47.9B	$60.3B	$22.8B	$61.1B	$63.3B	$68.6B	$27.4B
Net Income	$119.8B	$113.9B	$143.2B	$81.6B	$145.2B	$155.6B	$164.0B	$95.4B
Net Margin	27.5%	26.0%	29.0%	17.6%	30.4%	30.3%	30.3%	19.0%
EPS (Diluted)	$60.87	$57.86	$72.77	$41.45	$73.94	$80.02	$85.08	$49.53
EBITDA	$238.4B	$231.2B	$272.8B	$170.9B	$273.2B	$293.0B	$308.1B	$190.4B
Shares Outstanding	1.97B	1.97B	1.97B	1.97B	1.96B	1.94B	1.93B	1.90B

CJPRY OTC