Also trades as: 9983.T (JPX) · $vol 485M · FRCOF (OTC) · $vol 0M · 6288.HK (HKSE) · $vol 0M

$45.56

-0.22 (-0.48%)

Weekly Expected Move ±3.1%

$43 $44 $46 $47 $48

OTC · Consumer Cyclical · Apparel - Retail · Tech Score Buy · Power 63 · $139.8B mcap · 184M float · 0.098% daily turnover · Short 32% of daily vol

Revenue

$3.40T +9.6% ▲

5Y CAGR: +11.1%

Gross Profit

$1.83T +9.3% ▲

5Y CAGR: +13.4%

Operating Income

$564.3B +12.6% ▲

5Y CAGR: +30.5%

Net Income

$433.0B +16.4% ▲

5Y CAGR: +36.8%

EPS (Diluted)

$140.93 +16.4% ▲

5Y CAGR: +36.8%

EBITDA

$879.9B +14.7% ▲

5Y CAGR: +21.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.13T	$2.30T	$2.77T	$3.10T	$3.40T
YoY Growth	+6.2%	+7.9%	+20.2%	+12.2%	+9.6%
Cost of Revenue	$1.06T	$1.09T	$1.33T	$1.43T	$1.57T
Gross Profit	$1.07T	$1.21T	$1.44T	$1.67T	$1.83T
Gross Margin	50.3%	52.4%	51.9%	53.9%	53.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$818.4B	$900.2B	$1.05T	$984.8B	$1.28T
Operating Expenses	$824.9B	$909.5B	$1.06T	$1.17T	$1.26T
Operating Income	$249.0B	$297.3B	$381.1B	$500.9B	$564.3B
Operating Margin	11.7%	12.9%	13.8%	16.1%	16.6%
Interest Expense	$7.0B	$7.6B	$9.9B	$11.1B	$12.8B
Income Before Tax	$265.9B	$413.6B	$437.9B	$555.8B	$650.6B
Tax Expense	$90.2B	$128.8B	$122.7B	$163.6B	$191.4B
Net Income	$169.8B	$273.3B	$296.2B	$372.0B	$433.0B
Net Margin	8.0%	11.9%	10.7%	12.0%	12.7%
EPS (Diluted)	$55.35	$89.04	$96.45	$121.08	$140.93
EBITDA	$450.2B	$600.4B	$633.5B	$767.2B	$879.9B
Shares Outstanding	3.07B	3.07B	3.07B	3.07B	3.07B

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$737.3B	$895.2B	$895.0B	$826.5B	$783.8B	$1.06T	$1.03T	$1.02T
Cost of Revenue	$395.8B	$407.6B	$427.8B	$372.8B	$363.5B	$532.5B	$544.7B	$499.4B
Gross Profit	$341.5B	$487.6B	$467.3B	$453.7B	$420.3B	$527.0B	$487.0B	$515.8B
Gross Margin	46.3%	54.5%	52.2%	54.9%	53.6%	49.7%	47.2%	50.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$249.2B	$330.6B	$322.6B	$311.8B	$312.7B	$315.0B	$305.0B	$309.0B
Operating Expenses	$249.2B	$330.0B	$323.1B	$307.0B	$307.0B	$315.0B	$305.0B	$309.0B
Operating Income	$92.3B	$157.6B	$144.1B	$146.7B	$113.3B	$212.0B	$182.1B	$206.8B
Operating Margin	12.5%	17.6%	16.1%	17.8%	14.5%	20.0%	17.6%	20.4%
Interest Expense	$3.2B	$0	$0	$0	$3.4B	$3.7B	$3.5B	$3.6B
Income Before Tax	$79.4B	$196.6B	$167.1B	$156.8B	$130.1B	$233.7B	$203.0B	$230.6B
Tax Expense	$17.8B	$56.3B	$58.1B	$46.5B	$30.5B	$70.3B	$58.7B	$72.0B
Net Income	$59.2B	$132.0B	$101.6B	$105.5B	$93.9B	$152.0B	$132.4B	$147.5B
Net Margin	8.0%	14.7%	11.4%	12.8%	12.0%	14.3%	12.8%	14.5%
EPS (Diluted)	$19.29	$42.95	$33.07	$34.35	$30.56	$49.40	$43.84	$47.84
EBITDA	$135.5B	$211.1B	$199.5B	$199.1B	$188.8B	$294.7B	$265.5B	$266.0B
Shares Outstanding	3.07B	3.07B	3.07B	3.07B	3.07B	3.07B	3.07B	3.07B

FRCOY OTC