Also trades as: 9020.T (JPX) · $vol 67M · EJPRF (OTC) · $vol 0M

$10.43

-0.03 (-0.24%)

Weekly Expected Move ±3.1%

$10 $10 $10 $11 $11

OTC · Industrials · Railroads · Tech Score Strong Sell · Power 31 · $23.5B mcap · 1.09B float · 0.012% daily turnover · Short 53% of daily vol

Revenue

$3.27T +13.3% ▲

5Y CAGR: +13.1%

Gross Profit

$1.20T +16.3% ▲

Operating Income

$439.2B +16.6% ▲

Net Income

$262.8B +17.2% ▲

EPS (Diluted)

$116.64 +17.6% ▲

EBITDA

$908.9B +16.8% ▲

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.98T	$2.41T	$2.73T	$2.89T	$3.27T
YoY Growth	+12.1%	+21.6%	+13.5%	+5.8%	+13.3%
Cost of Revenue	$1.68T	$1.77T	$1.77T	$1.86T	$2.07T
Gross Profit	$299.4B	$636.2B	$964.5B	$1.03T	$1.20T
Gross Margin	15.1%	26.4%	35.3%	35.7%	36.7%
R&D Expenses	$20.1B	$19.4B	$0	$0	$0
SG&A Expenses	$422.6B	$462.5B	$498.9B	$655.2B	$760.8B
Operating Expenses	$536.8B	$577.1B	$619.3B	$655.2B	$760.8B
Operating Income	-$153.9B	$140.6B	$345.2B	$376.8B	$439.2B
Operating Margin	-7.8%	5.8%	12.6%	13.0%	13.4%
Interest Expense	$62.2B	$63.8B	$70.0B	$74.8B	$88.3B
Income Before Tax	-$180.5B	$128.4B	$274.1B	$297.3B	$354.2B
Tax Expense	-$86.0B	$27.8B	$76.7B	$71.7B	$90.5B
Net Income	-$94.9B	$99.2B	$196.4B	$224.3B	$262.8B
Net Margin	-4.8%	4.1%	7.2%	7.8%	8.0%
EPS (Diluted)	$-42.00	$43.90	$86.91	$99.15	$116.64
EBITDA	$250.0B	$541.2B	$748.5B	$778.3B	$908.9B
Shares Outstanding	2.26B	2.26B	2.26B	2.26B	2.26B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$686.7B	$708.4B	$731.0B	$761.5B	$715.3B	$760.8B	$791.0B	$860.2B
Cost of Revenue	$409.2B	$439.0B	$452.4B	$555.0B	$430.0B	$473.4B	$488.8B	$588.1B
Gross Profit	$277.5B	$269.4B	$278.6B	$206.5B	$285.3B	$287.4B	$302.1B	$272.1B
Gross Margin	40.4%	38.0%	38.1%	27.1%	39.9%	37.8%	38.2%	31.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$157.0B	$154.4B	$161.6B	$182.3B	$170.5B	$168.7B	$181.9B	$206.3B
Operating Expenses	$157.0B	$154.4B	$161.6B	$182.3B	$170.5B	$168.7B	$181.9B	$206.3B
Operating Income	$120.5B	$115.1B	$116.9B	$24.2B	$114.8B	$118.7B	$120.3B	$65.8B
Operating Margin	17.6%	16.2%	16.0%	3.2%	16.0%	15.6%	15.2%	7.7%
Interest Expense	$17.9B	$18.2B	$16.5B	$18.9B	$16.2B	$20.7B	$21.8B	$22.2B
Income Before Tax	$104.7B	$95.3B	$110.9B	-$13.5B	$112.8B	$98.5B	$102.5B	$24.3B
Tax Expense	$31.0B	$28.5B	$33.6B	-$21.4B	$34.0B	$28.6B	$28.6B	-$5.1B
Net Income	$73.3B	$66.5B	$76.9B	$7.7B	$78.7B	$69.7B	$73.5B	$28.9B
Net Margin	10.7%	9.4%	10.5%	1.0%	11.0%	9.2%	9.3%	3.4%
EPS (Diluted)	$32.40	$29.38	$33.97	$3.39	$34.78	$31.00	$32.56	$12.83
EBITDA	$218.6B	$216.7B	$215.0B	$125.8B	$216.3B	$224.8B	$236.6B	$195.3B
Shares Outstanding	2.26B	2.26B	2.26B	2.26B	2.26B	2.26B	2.26B	2.25B

EJPRY OTC