Also trades as: 9517.T (JPX) · $vol 1M

$4.35

+0.00 (+0.00%)

OTC · Utilities · Renewable Utilities · Tech Score Sell · Power 45 · $340.1M mcap · 26M float · 0.0003% daily turnover · Short 100% of daily vol

Revenue

$170.2B -0.6% ▼

5Y CAGR: +3.7%

Gross Profit

$19.6B -4.4% ▼

5Y CAGR: -4.4%

Operating Income

$6.1B -15.0% ▼

5Y CAGR: -17.3%

Net Income

$5.4B +153.3% ▲

5Y CAGR: -3.1%

EPS (Diluted)

$68.71 +139.8% ▲

5Y CAGR: -9.9%

EBITDA

$9.8B -11.4% ▼

5Y CAGR: -11.5%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$230.5B	$296.3B	$245.0B	$171.2B	$170.2B
YoY Growth	+62.5%	+28.6%	-17.3%	-30.1%	-0.6%
Cost of Revenue	$207.7B	$270.6B	$254.1B	$150.7B	$150.6B
Gross Profit	$22.8B	$25.7B	-$9.2B	$20.5B	$19.6B
Gross Margin	9.9%	8.7%	-3.7%	12.0%	11.5%
R&D Expenses	$280M	$146M	$0	$0	$0
SG&A Expenses	$10.1B	$10.7B	$10.7B	$10.9B	$0
Operating Expenses	$10.3B	$10.8B	$10.7B	$13.4B	$13.5B
Operating Income	$12.5B	$14.9B	-$19.9B	$7.1B	$6.1B
Operating Margin	5.4%	5.0%	-8.1%	4.2%	3.6%
Interest Expense	$502M	$461M	$463M	$1.1B	$498M
Income Before Tax	$13.8B	$15.3B	-$20.6B	$6.3B	$9.0B
Tax Expense	$3.5B	$5.5B	$1.9B	$2.6B	$3.8B
Net Income	$9.7B	$9.2B	-$22.3B	$2.1B	$5.4B
Net Margin	4.2%	3.1%	-9.1%	1.2%	3.2%
EPS (Diluted)	$163.05	$154.96	$-375.28	$28.65	$68.71
EBITDA	$19.5B	$21.6B	-$16.3B	$11.1B	$9.8B
Shares Outstanding	59M	59M	59M	74M	78M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$33.4B	$49.8B	$43.4B	$44.6B	$37.0B	$50.2B	$41.5B	$41.5B
Cost of Revenue	$29.4B	$43.8B	$37.9B	$39.6B	$33.2B	$44.3B	$36.4B	$36.8B
Gross Profit	$4.0B	$6.0B	$5.5B	$44.6B	$3.9B	$5.9B	$5.1B	$4.7B
Gross Margin	12.0%	12.0%	12.6%	100.0%	10.5%	11.8%	12.3%	11.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.1B	$2.7B	$3.1B	$2.9B	$2.8B	$3.7B	$3.1B	$0
Operating Expenses	$2.1B	$2.7B	$2.6B	$4.2B	$2.4B	$3.7B	$3.1B	$4.0B
Operating Income	$1.9B	$3.3B	$2.8B	$800M	$1.5B	$2.2B	$2.0B	$726M
Operating Margin	5.6%	6.7%	6.5%	1.8%	3.9%	4.3%	4.9%	1.8%
Interest Expense	$0	$1.9B	$0	$888M	$7M	$0	$0	$0
Income Before Tax	$3.1B	$1.2B	$4.0B	$1.9B	$535M	$2.7B	$2.4B	$3.4B
Tax Expense	$831M	$577M	$733M	-$300M	$615M	$537M	$980M	$1.7B
Net Income	$1.7B	-$60M	$2.7B	$2.2B	-$135M	$1.7B	$2.2B	$1.6B
Net Margin	5.2%	-0.1%	6.3%	4.9%	-0.4%	3.5%	5.2%	3.9%
EPS (Diluted)	$25.22	$-0.81	$36.74	$29.62	$-1.73	$22.40	$27.57	$20.47
EBITDA	$2.9B	$4.1B	$3.4B	$1.8B	$2.4B	$3.6B	$3.0B	$1.8B
Shares Outstanding	69M	74M	74M	74M	78M	78M	78M	78M

ERXCF OTC