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

$25.20

+0.00 (+0.00%)

OTC · Financial Services · Banks - Regional · Tech Score Buy · Power 68 · $9.5B mcap · 186M float · 0.0005% daily turnover · Short 39% of daily vol

Revenue

$654.6B +53.3% ▲

5Y CAGR: +21.2%

Gross Profit

$445.7B +50.5% ▲

5Y CAGR: +13.4%

Operating Income

$126.9B +22.4% ▲

5Y CAGR: +16.4%

Net Income

$90.6B +25.6% ▲

5Y CAGR: +15.2%

EPS (Diluted)

$239.67 +25.6% ▲

5Y CAGR: +15.3%

EBITDA

$141.8B +20.9% ▲

5Y CAGR: +14.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$254.7B	$306.6B	$270.7B	$426.9B	$654.6B
YoY Growth	+2.0%	+20.3%	-11.7%	+57.7%	+53.3%
Cost of Revenue	$10.3B	$45.2B	$0	$130.8B	$208.9B
Gross Profit	$244.5B	$261.4B	$270.7B	$296.1B	$445.7B
Gross Margin	96.0%	85.3%	100.0%	69.4%	68.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$142.0B	$140.7B	$150.9B	$158.9B	$0
Operating Expenses	$169.3B	$216.1B	$190.9B	$192.4B	$318.8B
Operating Income	$75.2B	$45.2B	$79.9B	$103.7B	$126.9B
Operating Margin	29.5%	14.8%	29.5%	24.3%	19.4%
Interest Expense	$10.3B	$45.2B	$107.4B	$130.8B	$190.6B
Income Before Tax	$75.2B	$45.2B	$77.5B	$103.7B	$126.9B
Tax Expense	$21.0B	$14.0B	$16.2B	$31.5B	$36.3B
Net Income	$54.1B	$31.2B	$61.2B	$72.1B	$90.6B
Net Margin	21.2%	10.2%	22.6%	16.9%	13.8%
EPS (Diluted)	$142.35	$82.77	$162.39	$190.77	$239.67
EBITDA	$87.4B	$57.2B	$0	$117.3B	$141.8B
Shares Outstanding	380M	376M	377M	378M	378M

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	$130.7B	$143.5B	$210.0B
Cost of Revenue	$0	$0	$0	$219M	$275M	$305M	$47.2B	$49.6B
Gross Profit	$0	$86.6B	$79.8B	$82.4B	$86.7B	$573M	$96.2B	$160.4B
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	$370M	$58.4B	$140.0B
Operating Income	$0	$48.1B	$40.4B	$40.1B	$229M	$29.3B	$29.3B	$20.4B
Operating Margin	—	55.5%	50.7%	48.7%	0.3%	22.4%	20.5%	9.7%
Interest Expense	$0	$0	$0	$219M	$275M	$305M	$47.2B	$49.6B
Income Before Tax	$0	$26.3B	$31.0B	$16.2B	$225M	$30.5B	$37.8B	$20.4B
Tax Expense	$0	$8.0B	$9.4B	$4.7B	$67M	$9.4B	$10.6B	$5.1B
Net Income	$0	$18.3B	$21.6B	$11.4B	$22.8B	$21.1B	$27.3B	$15.4B
Net Margin	—	21.1%	27.0%	13.8%	26.3%	16.2%	19.0%	7.3%
EPS (Diluted)	$55.38	$48.30	$57.00	$30.15	$60.39	$55.83	$72.12	$39.95
EBITDA	$0	$0	$0	$106M	$229M	$29.3B	$29.3B	$20.4B
Shares Outstanding	378M	378M	378M	378M	378M	378M	378M	378M

FKKFY OTC