Also trades as: 9513.T (JPX) · $vol 16M · EPWDF (OTC) · $vol 0M

$24.95

+0.00 (+0.00%)

Pre-Market: $27.00 (+2.05, +8.24%)

OTC · Utilities · Renewable Utilities · Tech Score Sell · Power 46 · $4.4B mcap · 171M float · 0.0001% daily turnover · Short 100% of daily vol

Revenue

$1.25T -4.8% ▼

5Y CAGR: +6.6%

Gross Profit

$107.1B -53.6% ▼

5Y CAGR: +6.6%

Operating Income

$107.1B -22.6% ▼

5Y CAGR: +6.6%

Net Income

$62.1B -32.9% ▼

5Y CAGR: +22.7%

EPS (Diluted)

$345.12 -31.7% ▼

5Y CAGR: +23.1%

EBITDA

$230.2B -9.6% ▼

5Y CAGR: +5.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.08T	$1.84T	$1.26T	$1.32T	$1.25T
YoY Growth	+19.3%	+69.8%	-31.7%	+4.7%	-4.8%
Cost of Revenue	$997.6B	$1.66T	$1.15T	$1.09T	$1.15T
Gross Profit	$87.0B	$183.9B	$105.7B	$230.8B	$107.1B
Gross Margin	8.0%	10.0%	8.4%	17.5%	8.5%
R&D Expenses	$8.6B	$10.3B	$7.7B	$0	$0
SG&A Expenses	$41.0B	$42.1B	-$7.7B	$0	$0
Operating Expenses	$0	$1M	$1M	$92.5B	$0
Operating Income	$87.0B	$183.9B	$105.7B	$138.3B	$107.1B
Operating Margin	8.0%	10.0%	8.4%	10.5%	8.5%
Interest Expense	$22.4B	$27.4B	$30.9B	$33.0B	$33.9B
Income Before Tax	$72.8B	$170.8B	$118.5B	$140.1B	$113.1B
Tax Expense	-$1.9B	$51.8B	$33.8B	$37.6B	$34.9B
Net Income	$69.7B	$113.7B	$77.8B	$92.5B	$62.1B
Net Margin	6.4%	6.2%	6.2%	7.0%	5.0%
EPS (Diluted)	$380.70	$621.50	$425.31	$505.64	$345.12
EBITDA	$184.0B	$291.5B	$216.0B	$254.7B	$230.2B
Shares Outstanding	183M	183M	183M	183M	180M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$259.1B	$381.7B	$318.2B	$357.7B	$250.3B	$326.7B	$298.4B	$323.5B
Cost of Revenue	$205.2B	$364.7B	$206.4B	$309.5B	$197.7B	$305.2B	$263.2B	$310.6B
Gross Profit	$53.8B	$17.0B	$111.8B	$48.3B	$52.6B	$21.5B	$35.3B	$13.0B
Gross Margin	20.8%	4.4%	35.1%	13.5%	21.0%	6.6%	11.8%	4.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$0	$0	$0	$0
Operating Expenses	$21.1B	-$21.1B	$68.4B	$24.1B	$20.1B	$0	$0	$0
Operating Income	$32.7B	$38.1B	$43.4B	$24.1B	$32.5B	$21.5B	$35.3B	$13.0B
Operating Margin	12.6%	10.0%	13.6%	6.7%	13.0%	6.6%	11.8%	4.0%
Interest Expense	$7.7B	$8.2B	$4.6B	$6.6B	$3.1B	$7.7B	$8.4B	$9.4B
Income Before Tax	$35.0B	$36.0B	$53.9B	$15.1B	$73.1B	$23.7B	$35.8B	-$25.2B
Tax Expense	$10.0B	$11.4B	$14.0B	$2.2B	$20.3B	$8.4B	$8.7B	-$4.3B
Net Income	$25.5B	$22.9B	$31.3B	$12.9B	$52.1B	$11.2B	$21.4B	-$26.0B
Net Margin	9.8%	6.0%	9.8%	3.6%	20.8%	3.4%	7.2%	-8.0%
EPS (Diluted)	$139.27	$125.04	$171.02	$70.31	$284.81	$62.00	$120.51	$-142.20
EBITDA	$60.3B	$73.7B	$71.0B	$53.2B	$61.6B	$59.7B	$74.0B	$44.2B
Shares Outstanding	183M	183M	183M	183M	183M	180M	177M	183M

EDRWY OTC