Also trades as: 6361.T (JPX) · $vol 103M · EBCOY (OTC) · $vol 2M

$28.66

+0.00 (+0.00%)

OTC · Industrials · Industrial - Machinery · Tech Score Sell · Power 39 · $13.1B mcap · 447M float · 0.0000% daily turnover · Short 81% of daily vol

Revenue

$959.1B +10.7% ▲

5Y CAGR: +12.9%

Gross Profit

$312.2B +8.8% ▲

5Y CAGR: +16.3%

Operating Income

$114.2B +16.5% ▲

5Y CAGR: +24.9%

Net Income

$76.7B +7.4% ▲

5Y CAGR: +25.9%

EPS (Diluted)

$166.26 +7.6% ▲

5Y CAGR: -8.1%

EBITDA

$149.0B +11.1% ▲

5Y CAGR: +20.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$603.2B	$680.9B	$759.3B	$866.7B	$959.1B
YoY Growth	+15.5%	+12.9%	+11.5%	+14.1%	+10.7%
Cost of Revenue	$424.6B	$469.7B	$516.6B	$579.7B	$646.9B
Gross Profit	$178.6B	$211.2B	$242.7B	$287.0B	$312.2B
Gross Margin	29.6%	31.0%	32.0%	33.1%	32.6%
R&D Expenses	$13.6B	$15.3B	$0	$0	$0
SG&A Expenses	$99.2B	$114.0B	$155.8B	$183.2B	$198.1B
Operating Expenses	$117.3B	$140.6B	$156.7B	$189.0B	$198.1B
Operating Income	$61.4B	$70.6B	$86.0B	$98.0B	$114.2B
Operating Margin	10.2%	10.4%	11.3%	11.3%	11.9%
Interest Expense	$2.7B	$2.8B	$4.4B	$4.2B	$6.8B
Income Before Tax	$60.3B	$69.5B	$84.7B	$99.9B	$111.1B
Tax Expense	$13.9B	$16.8B	$20.9B	$25.4B	$31.4B
Net Income	$43.6B	$50.5B	$60.3B	$71.4B	$76.7B
Net Margin	7.2%	7.4%	7.9%	8.2%	8.0%
EPS (Diluted)	$92.42	$109.47	$130.51	$154.46	$166.26
EBITDA	$80.0B	$96.3B	$115.7B	$134.0B	$149.0B
Shares Outstanding	94M	92M	92M	462M	461M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$236.1B	$262.3B	$212.7B	$236.1B	$217.9B	$295.0B	$247.9B	$244.4B
Cost of Revenue	$155.9B	$172.2B	$144.1B	$159.6B	$149.8B	$195.1B	$169.6B	$168.0B
Gross Profit	$80.1B	$90.1B	$68.5B	$76.5B	$68.1B	$99.9B	$78.3B	$76.4B
Gross Margin	33.9%	34.3%	32.2%	32.4%	31.3%	33.9%	31.6%	31.3%
R&D Expenses	$0	$20.5B	$0	$0	$0	$0	$0	$0
SG&A Expenses	$47.8B	$18.0B	$46.2B	$49.3B	$48.3B	$54.8B	$51.7B	$52.6B
Operating Expenses	$51.1B	$51.5B	$45.9B	$49.5B	$48.3B	$54.8B	$51.7B	$52.5B
Operating Income	$29.0B	$38.6B	$22.6B	$27.0B	$19.7B	$45.1B	$26.6B	$23.9B
Operating Margin	12.3%	14.7%	10.6%	11.4%	9.1%	15.3%	10.7%	9.8%
Interest Expense	$732M	$1.0B	$507M	$4.3B	$112M	$1.1B	$1.6B	$0
Income Before Tax	$28.9B	$39.8B	$23.1B	$23.0B	$20.4B	$44.8B	$27.1B	$22.8B
Tax Expense	$7.0B	$8.8B	$6.8B	$6.5B	$5.7B	$12.4B	$8.3B	$6.9B
Net Income	$21.1B	$30.4B	$15.8B	$15.6B	$13.5B	$32.0B	$18.4B	$15.3B
Net Margin	8.9%	11.6%	7.4%	6.6%	6.2%	10.8%	7.4%	6.2%
EPS (Diluted)	$45.62	$65.66	$34.15	$33.63	$30.00	$69.01	$39.95	$33.39
EBITDA	$36.6B	$52.4B	$30.7B	$35.3B	$29.5B	$55.0B	$36.7B	$34.4B
Shares Outstanding	462M	462M	462M	462M	462M	460M	457M	457M

EBCOF OTC