Also trades as: 3769.T (JPX) · $vol 16M

$50.76

+0.00 (+0.00%)

Pre-Market: $53.62 (+2.86, +5.63%)

OTC · Technology · Software - Infrastructure · Tech Score Sell · Power 49 · $3.9B mcap · 41M float · 0.0006% daily turnover · Short 62% of daily vol

Revenue

$82.5B +11.8% ▲

5Y CAGR: +20.1%

Gross Profit

$55.5B +15.4% ▲

5Y CAGR: +18.4%

Operating Income

$31.3B +24.4% ▲

5Y CAGR: +24.7%

Net Income

$22.1B +18.4% ▲

5Y CAGR: +23.8%

EPS (Diluted)

$288.08 +17.7% ▲

5Y CAGR: +22.9%

EBITDA

$36.5B +15.9% ▲

5Y CAGR: +23.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$41.7B	$50.3B	$63.1B	$73.8B	$82.5B
YoY Growth	+26.1%	+20.7%	+25.5%	+16.9%	+11.8%
Cost of Revenue	$13.6B	$16.7B	$23.1B	$25.7B	$27.0B
Gross Profit	$28.1B	$33.6B	$40.0B	$48.1B	$55.5B
Gross Margin	67.4%	66.9%	63.3%	65.2%	67.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$15.0B	$16.7B	$19.9B	$23.2B	$24.4B
Operating Expenses	$15.1B	$17.4B	$19.7B	$22.9B	$24.2B
Operating Income	$13.0B	$16.2B	$20.3B	$25.2B	$31.3B
Operating Margin	31.2%	32.3%	32.2%	34.1%	38.0%
Interest Expense	$203M	$231M	$805M	$620M	$657M
Income Before Tax	$13.3B	$34.8B	$20.6B	$27.5B	$31.9B
Tax Expense	$4.3B	$10.4B	$6.8B	$8.3B	$9.5B
Net Income	$8.8B	$24.2B	$13.5B	$18.7B	$22.1B
Net Margin	21.2%	48.0%	21.3%	25.4%	26.8%
EPS (Diluted)	$115.77	$314.66	$175.13	$244.86	$288.08
EBITDA	$16.0B	$20.6B	$23.2B	$31.5B	$36.5B
Shares Outstanding	76M	77M	77M	76M	77M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$19.6B	$20.3B	$20.5B	$20.2B	$21.8B	$22.5B	$23.7B	$23.5B
Cost of Revenue	$6.8B	$6.7B	$6.5B	$6.5B	$7.4B	$7.3B	$8.3B	$8.1B
Gross Profit	$12.8B	$13.6B	$13.9B	$13.8B	$14.4B	$15.2B	$15.4B	$15.4B
Gross Margin	65.2%	67.1%	68.0%	68.1%	65.9%	67.4%	65.0%	65.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$6.0B	$6.5B	$5.9B	$5.7B	$6.4B	$6.8B	$5.3B	$5.2B
Operating Expenses	$7.4B	$6.4B	$6.0B	$5.6B	$6.4B	$6.8B	$5.3B	$5.2B
Operating Income	$5.4B	$7.3B	$7.9B	$8.1B	$8.0B	$8.4B	$10.1B	$10.2B
Operating Margin	27.3%	35.7%	38.5%	40.2%	36.6%	37.4%	42.7%	43.3%
Interest Expense	$267M	$0	$0	$2M	$198M	$235M	$282M	$366M
Income Before Tax	$5.6B	$7.6B	$8.2B	$8.2B	$8.1B	$8.8B	$10.1B	$10.1B
Tax Expense	$1.1B	$2.8B	$2.7B	$2.3B	$1.6B	$3.4B	$3.0B	$3.0B
Net Income	$4.5B	$4.6B	$5.3B	$5.7B	$6.3B	$5.2B	$6.9B	$6.9B
Net Margin	22.7%	22.5%	25.8%	28.3%	29.0%	22.9%	29.2%	29.3%
EPS (Diluted)	$58.14	$59.52	$68.87	$74.76	$82.52	$67.45	$89.48	$90.41
EBITDA	$6.6B	$8.2B	$9.0B	$9.1B	$9.3B	$9.4B	$11.2B	$11.3B
Shares Outstanding	78M	77M	77M	77M	77M	77M	77M	77M

GMYTF OTC