Also trades as: 7532.T (JPX) · $vol 56M · DQJCY (OTC) · $vol 4M

$4.20

-0.16 (-3.72%)

Weekly Expected Move ±13.1%

$3 $4 $4 $5 $5

OTC · Consumer Cyclical · Specialty Retail · Tech Score Sell · Power 42 · $12.6B mcap · 1.80B float · 0.0004% daily turnover · Short 49% of daily vol

Revenue

$2.43T +8.0% ▲

5Y CAGR: +7.3%

Gross Profit

$713.3B -0.5% ▼

5Y CAGR: +7.5%

Operating Income

$173.6B +7.0% ▲

5Y CAGR: +16.4%

Net Income

$109.3B +20.7% ▲

5Y CAGR: +15.3%

EPS (Diluted)

$37.13 +23.0% ▲

5Y CAGR: -15.2%

EBITDA

$232.9B +21.8% ▲

5Y CAGR: +15.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.83T	$1.94T	$2.10T	$2.25T	$2.43T
YoY Growth	+7.2%	+5.8%	+8.2%	+7.2%	+8.0%
Cost of Revenue	$1.29T	$1.34T	$1.43T	$1.53T	$1.71T
Gross Profit	$543.4B	$600.4B	$662.9B	$716.7B	$713.3B
Gross Margin	29.7%	31.0%	31.6%	31.9%	29.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$414.4B	$451.2B	$474.5B	$0	$534.2B
Operating Expenses	$454.7B	$495.1B	$522.7B	$554.4B	$539.7B
Operating Income	$88.7B	$105.3B	$140.2B	$162.3B	$173.6B
Operating Margin	4.8%	5.4%	6.7%	7.2%	7.2%
Interest Expense	$7.5B	$7.7B	$7.0B	$6.4B	$6.4B
Income Before Tax	$92.0B	$100.7B	$130.5B	$136.9B	$162.4B
Tax Expense	$30.3B	$35.0B	$43.3B	$45.6B	$51.1B
Net Income	$61.9B	$66.2B	$88.7B	$90.5B	$109.3B
Net Margin	3.4%	3.4%	4.2%	4.0%	4.5%
EPS (Diluted)	$102.41	$110.67	$148.09	$30.19	$37.13
EBITDA	$137.8B	$147.5B	$183.7B	$191.2B	$232.9B
Shares Outstanding	605M	598M	599M	597M	3.00B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$550.6B	$578.0B	$559.6B	$558.6B	$581.5B	$637.4B	$620.3B	$614.3B
Cost of Revenue	$373.8B	$390.9B	$384.8B	$380.5B	$396.9B	$436.0B	$429.6B	$419.9B
Gross Profit	$176.8B	$187.1B	$174.8B	$178.0B	$184.6B	$201.4B	$190.7B	$194.3B
Gross Margin	32.1%	32.4%	31.2%	31.9%	31.8%	31.6%	30.7%	31.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$135.7B	$138.4B	$135.9B	$144.4B	$142.7B	$148.7B	$146.9B	$157.3B
Operating Expenses	$135.7B	$138.4B	$135.9B	$144.4B	$142.7B	$148.7B	$146.9B	$162.8B
Operating Income	$41.1B	$48.7B	$38.9B	$33.6B	$41.9B	$52.7B	$43.8B	$31.5B
Operating Margin	7.5%	8.4%	7.0%	6.0%	7.2%	8.3%	7.1%	5.1%
Interest Expense	$1.1B	$1.4B	$1.4B	$1.2B	$1.6B	$1.6B	$1.6B	$1.7B
Income Before Tax	$32.9B	$52.5B	$35.2B	$16.3B	$42.7B	$53.1B	$45.4B	$23.1B
Tax Expense	$11.6B	$19.1B	$13.1B	$1.8B	$13.5B	$17.2B	$14.3B	$6.8B
Net Income	$20.5B	$33.5B	$21.9B	$14.6B	$28.9B	$35.3B	$30.4B	$16.0B
Net Margin	3.7%	5.8%	3.9%	2.6%	5.0%	5.5%	4.9%	2.6%
EPS (Diluted)	$34.14	$55.91	$36.51	$24.40	$10.00	$11.76	$10.15	$5.34
EBITDA	$52.9B	$60.9B	$50.5B	$45.9B	$57.4B	$65.4B	$57.6B	$51.8B
Shares Outstanding	599M	599M	600M	600M	3.00B	3.00B	3.00B	3.00B

DQJCF OTC