Also trades as: 6459.T (JPX) · $vol 1M

$11.30

+0.00 (+0.00%)

OTC · Industrials · Industrial - Machinery · Tech Score Buy · Power 74 · $555.0M mcap · 26M float · 0.0000% daily turnover

Revenue

$47.0B -2.0% ▼

5Y CAGR: +3.4%

Gross Profit

$26.0B -3.9% ▼

5Y CAGR: +2.5%

Operating Income

$7.5B -7.3% ▼

5Y CAGR: +8.2%

Net Income

$5.1B -6.6% ▼

5Y CAGR: +10.1%

EPS (Diluted)

$103.52 -6.1% ▼

5Y CAGR: +11.1%

EBITDA

$8.4B -6.1% ▼

5Y CAGR: +8.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$44.0B	$43.9B	$46.0B	$47.9B	$47.0B
YoY Growth	+10.5%	-0.1%	+4.6%	+4.3%	-2.0%
Cost of Revenue	$19.1B	$19.5B	$19.8B	$20.9B	$21.0B
Gross Profit	$24.8B	$24.5B	$26.1B	$27.0B	$26.0B
Gross Margin	56.5%	55.6%	56.9%	56.4%	55.3%
R&D Expenses	$340M	$309M	$0	$0	$0
SG&A Expenses	$3.8B	$3.8B	$3.8B	$4.0B	$18.2B
Operating Expenses	$18.6B	$17.5B	$18.0B	$19.0B	$18.5B
Operating Income	$6.3B	$7.0B	$8.1B	$8.1B	$7.5B
Operating Margin	14.2%	15.9%	17.7%	16.8%	15.9%
Interest Expense	$0	$0	$0	$0	$0
Income Before Tax	$5.2B	$6.9B	$8.0B	$8.0B	$7.5B
Tax Expense	$1.6B	$2.4B	$2.5B	$2.5B	$2.4B
Net Income	$3.6B	$4.4B	$5.5B	$5.4B	$5.1B
Net Margin	8.2%	10.1%	12.0%	11.4%	10.8%
EPS (Diluted)	$70.63	$87.90	$112.17	$110.24	$103.52
EBITDA	$6.0B	$7.5B	$8.8B	$9.0B	$8.4B
Shares Outstanding	51M	51M	49M	49M	49M

Line Item	FY2024 Q2	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$12.3B	$11.9B	$11.3B	$11.3B	$13.2B	$11.3B	$11.3B	$12.2B
Cost of Revenue	$5.2B	$5.5B	$4.9B	$4.9B	$5.8B	$5.2B	$5.1B	$5.4B
Gross Profit	$7.1B	$6.4B	$6.4B	$6.4B	$7.4B	$6.2B	$6.2B	$6.8B
Gross Margin	57.6%	53.5%	57.0%	57.0%	56.1%	54.4%	54.9%	55.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$4.7B	$4.7B	$4.6B	$4.6B	$5.1B	$4.6B	$4.7B	$4.8B
Operating Expenses	$4.7B	$4.7B	$4.6B	$4.6B	$5.1B	$4.6B	$4.7B	$4.8B
Operating Income	$2.3B	$1.7B	$1.8B	$1.8B	$2.3B	$1.6B	$1.5B	$1.9B
Operating Margin	19.0%	14.5%	16.3%	16.3%	17.2%	13.8%	13.3%	15.9%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$2.3B	$1.7B	$1.8B	$1.8B	$2.3B	$1.6B	$1.5B	$2.0B
Tax Expense	$725M	$517M	$594M	$594M	$724M	$504M	$518M	$634M
Net Income	$1.6B	$1.2B	$1.2B	$1.2B	$1.6B	$1.1B	$1.0B	$1.4B
Net Margin	12.8%	9.9%	11.0%	11.0%	11.9%	9.3%	8.9%	11.1%
EPS (Diluted)	$31.88	$24.02	$25.09	$25.09	$32.00	$21.96	$20.77	$27.45
EBITDA	$2.5B	$2.0B	$2.1B	$2.1B	$2.5B	$1.8B	$1.5B	$2.2B
Shares Outstanding	49M	49M	49M	49M	49M	49M	49M	49M

DAWIF OTC