Also trades as: 8354.T (JPX) · $vol 33M · FKKFY (OTC) · $vol 0M

$27.21

+0.00 (+0.00%)

OTC · Financial Services · Banks - Regional · Tech Score Sell · Power 43 · $5.1B mcap · 147M float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$588.6B +37.9% ▲

5Y CAGR: +18.7%

Gross Profit

$397.3B +34.1% ▲

5Y CAGR: +10.9%

Operating Income

$120.5B +16.2% ▲

5Y CAGR: +15.2%

Net Income

$85.4B +18.4% ▲

5Y CAGR: +13.9%

EPS (Diluted)

$451.99 +18.5% ▲

5Y CAGR: +14.0%

EBITDA

$134.6B +14.7% ▲

5Y CAGR: +13.5%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$254.7B	$306.6B	$270.7B	$426.9B	$588.6B
YoY Growth	+2.0%	+20.3%	-11.7%	+57.7%	+37.9%
Cost of Revenue	$10.3B	$45.2B	$0	$130.8B	$179.7B
Gross Profit	$244.5B	$261.4B	$270.7B	$296.1B	$397.3B
Gross Margin	96.0%	85.3%	100.0%	69.4%	67.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$142.0B	$140.7B	$150.9B	$158.9B	$64.4B
Operating Expenses	$169.3B	$216.1B	$190.9B	$192.4B	$284.1B
Operating Income	$75.2B	$45.2B	$79.9B	$103.7B	$120.5B
Operating Margin	29.5%	14.8%	29.5%	24.3%	20.5%
Interest Expense	$10.3B	$45.2B	$107.4B	$130.8B	$180.9B
Income Before Tax	$75.2B	$45.2B	$77.5B	$103.7B	$119.7B
Tax Expense	$21.0B	$14.0B	$16.2B	$31.5B	$34.3B
Net Income	$54.1B	$31.2B	$61.2B	$72.1B	$85.4B
Net Margin	21.2%	10.2%	22.6%	16.9%	14.5%
EPS (Diluted)	$284.69	$165.54	$324.77	$381.54	$451.99
EBITDA	$87.4B	$57.2B	$0	$117.3B	$134.6B
Shares Outstanding	190M	188M	188M	189M	1M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$0	$86.6B	$79.8B	$82.4B	$86.7B	$130.3B	$141.0B	$207.5B
Cost of Revenue	$0	$0	$0	$222M	$276M	$304M	$46.4B	$49.0B
Gross Profit	$0	$86.6B	$79.8B	$82.4B	$86.7B	$571M	$94.6B	$158.5B
Gross Margin	—	100.0%	100.0%	100.0%	100.0%	0.4%	67.1%	76.4%
R&D Expenses	$0	$0	$0	$221M	$0	$0	$0	$0
SG&A Expenses	$0	$38.5B	$39.3B	$42.3B	$42.7B	$0	$0	$0
Operating Expenses	$0	$38.5B	$39.3B	$42.3B	$42.7B	$369M	$57.4B	$138.4B
Operating Income	$0	$48.1B	$40.4B	$40.1B	$230M	$29.2B	$28.9B	$20.2B
Operating Margin	—	55.5%	50.7%	48.7%	0.3%	22.4%	20.5%	9.7%
Interest Expense	$0	$0	$0	$222M	$276M	$304M	$46.4B	$49.0B
Income Before Tax	$0	$26.3B	$31.0B	$16.2B	$226M	$30.4B	$37.2B	$20.2B
Tax Expense	$0	$8.0B	$9.4B	$4.7B	$67M	$9.3B	$10.4B	$5.0B
Net Income	$0	$18.3B	$21.6B	$11.4B	$22.8B	$21.0B	$26.8B	$15.2B
Net Margin	—	21.1%	27.0%	13.8%	26.3%	16.2%	19.0%	7.3%
EPS (Diluted)	$110.64	$96.60	$114.00	$60.30	$120.78	$111.00	$141.81	$79.89
EBITDA	$0	$0	$0	$108M	$230M	$29.2B	$28.9B	$20.2B
Shares Outstanding	189M	189M	189M	189M	189M	1M	1M	189M

FKKFF OTC