Also trades as: 9020.T (JPX) · $vol 67M · EJPRY (OTC) · $vol 1M

$21.10

+1.09 (+5.45%)

Weekly Expected Move ±12.4%

$16 $18 $21 $24 $26

OTC · Industrials · Railroads · Tech Score Sell · Power 40 · $23.8B mcap · 1.09B float · 0.0001% daily turnover · Short 100% of daily vol

Revenue

$3.10T +7.5% ▲

5Y CAGR: +12.0%

Gross Profit

$1.14T +10.4% ▲

5Y CAGR: +95.4%

Operating Income

$416.9B +10.6% ▲

Net Income

$249.4B +11.2% ▲

EPS (Diluted)

$220.50 +11.2% ▲

EBITDA

$862.6B +10.8% ▲

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.98T	$2.41T	$2.73T	$2.89T	$3.10T
YoY Growth	+12.1%	+21.6%	+13.5%	+5.8%	+7.5%
Cost of Revenue	$1.60T	$1.69T	$1.77T	$1.86T	$1.97T
Gross Profit	$382.9B	$717.7B	$964.5B	$1.03T	$1.14T
Gross Margin	19.3%	29.8%	35.3%	35.7%	36.7%
R&D Expenses	$20.1B	$19.3B	$21.9B	$0	$0
SG&A Expenses	$422.6B	$462.5B	$0	$0	$722.0B
Operating Expenses	$536.8B	$577.1B	$619.3B	$655.2B	$722.0B
Operating Income	-$153.9B	$140.6B	$345.2B	$376.8B	$416.9B
Operating Margin	-7.8%	5.8%	12.6%	13.0%	13.4%
Interest Expense	$62.2B	$63.8B	$70.0B	$74.8B	$83.8B
Income Before Tax	-$180.5B	$128.4B	$274.1B	$297.3B	$336.2B
Tax Expense	-$86.0B	$27.8B	$76.7B	$71.7B	$85.9B
Net Income	-$94.9B	$99.2B	$196.4B	$224.3B	$249.4B
Net Margin	-4.8%	4.1%	7.2%	7.8%	8.0%
EPS (Diluted)	$-83.90	$87.79	$173.82	$198.29	$220.50
EBITDA	$285.6B	$592.7B	$736.2B	$778.3B	$862.6B
Shares Outstanding	1.13B	1.13B	1.13B	1.13B	1.13B

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$729.1B	$686.7B	$4.6B	$738.2B	$718.8B	$758.4B	$777.6B	$850.0B
Cost of Revenue	$513.6B	$409.2B	$2.9B	$538.0B	$432.1B	$471.9B	$480.6B	$581.1B
Gross Profit	$215.5B	$277.5B	$1.8B	$200.2B	$286.7B	$286.5B	$297.1B	$268.9B
Gross Margin	29.6%	40.4%	38.1%	27.1%	39.9%	37.8%	38.2%	31.6%
R&D Expenses	$9.1B	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$159.7B	$157.0B	$1.0B	$176.7B	$171.4B	$168.1B	$178.8B	$203.8B
Operating Expenses	$168.8B	$158.1B	$1.0B	$176.7B	$171.4B	$168.1B	$178.8B	$203.8B
Operating Income	$46.7B	$120.5B	$744M	$23.5B	$115.3B	$118.4B	$118.2B	$65.1B
Operating Margin	6.4%	17.6%	16.0%	3.2%	16.0%	15.6%	15.2%	7.7%
Interest Expense	$18.0B	$17.9B	$123M	$18.7B	$19.8B	$20.6B	$21.5B	$22.0B
Income Before Tax	$13.1B	$104.3B	$705M	-$13.1B	$113.3B	$98.2B	$100.7B	$24.0B
Tax Expense	$2.0B	$31.0B	$214M	-$20.7B	$34.2B	$28.6B	$28.1B	-$5.0B
Net Income	$11.2B	$73.3B	$489M	$7.4B	$79.1B	$69.5B	$72.3B	$28.6B
Net Margin	1.5%	10.7%	10.5%	1.0%	11.0%	9.2%	9.3%	3.4%
EPS (Diluted)	$9.92	$64.79	$0.43	$6.75	$70.00	$61.55	$64.03	$25.56
EBITDA	$147.5B	$218.6B	$1.4B	$108.8B	$235.3B	$224.1B	$232.6B	$193.0B
Shares Outstanding	1.13B	1.13B	1.13B	1.13B	1.13B	1.13B	1.13B	1.13B

EJPRF OTC