Also trades as: 3150.T (JPX) · $vol 1M

$18.44

+0.00 (+0.00%)

OTC · Industrials · Electrical Equipment & Parts · Tech Score Neutral · Power 50 · $426.4M mcap · 8M float · 0.0001% daily turnover

Revenue

$34.1B +2.4% ▲

5Y CAGR: +12.1%

Gross Profit

$11.8B +7.7% ▲

5Y CAGR: +17.3%

Operating Income

$7.2B +10.7% ▲

5Y CAGR: +34.2%

Net Income

$4.9B +8.1% ▲

5Y CAGR: +34.5%

EPS (Diluted)

$212.51 +7.8% ▲

5Y CAGR: +34.2%

EBITDA

$7.4B +8.2% ▲

5Y CAGR: +31.9%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$23.3B	$31.4B	$29.9B	$33.3B	$34.1B
YoY Growth	+20.4%	+35.0%	-4.7%	+11.5%	+2.4%
Cost of Revenue	$17.1B	$23.9B	$20.7B	$22.4B	$22.3B
Gross Profit	$6.1B	$7.5B	$9.3B	$11.0B	$11.8B
Gross Margin	26.3%	23.9%	31.0%	32.9%	34.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$3.7B	$3.9B	$4.0B	$0	$4.6B
Operating Expenses	$3.7B	$3.9B	$4.0B	$4.5B	$4.6B
Operating Income	$2.5B	$3.6B	$5.2B	$6.5B	$7.2B
Operating Margin	10.5%	11.5%	17.4%	19.5%	21.1%
Interest Expense	$5M	$9M	$13M	$16M	$30M
Income Before Tax	$3.2B	$3.7B	$5.2B	$6.6B	$7.2B
Tax Expense	$1.1B	$1.2B	$1.7B	$2.1B	$2.3B
Net Income	$2.2B	$2.5B	$3.5B	$4.6B	$4.9B
Net Margin	9.3%	7.9%	11.8%	13.7%	14.4%
EPS (Diluted)	$93.66	$107.04	$153.32	$197.20	$212.51
EBITDA	$3.3B	$3.8B	$5.4B	$6.9B	$7.4B
Shares Outstanding	23M	23M	23M	23M	23M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$7.8B	$6.2B	$51M	$8.2B	$8.0B	$9.6B	$8.7B	$7.9B
Cost of Revenue	$5.3B	$4.5B	$34M	$5.7B	$5.0B	$6.5B	$5.5B	$5.4B
Gross Profit	$2.5B	$1.6B	$17M	$2.5B	$3.1B	$3.1B	$3.2B	$2.4B
Gross Margin	32.0%	26.5%	34.0%	30.8%	38.1%	32.6%	37.0%	30.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$977M	$1.1B	$7M	$1.1B	$1.3B	$1.2B	$1.1B	$1.0B
Operating Expenses	$977M	$1.1B	$7M	$1.1B	$1.3B	$1.2B	$1.1B	$1.0B
Operating Income	$1.5B	$493M	$11M	$1.4B	$1.8B	$1.9B	$2.1B	$1.4B
Operating Margin	19.6%	8.0%	20.7%	17.1%	22.4%	19.7%	24.0%	18.2%
Interest Expense	$3M	$4M	$21K	$5M	$6M	$8M	$8M	$9M
Income Before Tax	$1.5B	$497M	$11M	$1.4B	$1.8B	$2.0B	$2.1B	$1.4B
Tax Expense	$489M	$137M	$4M	$407M	$586M	$628M	$689M	$399M
Net Income	$1.0B	$359M	$7M	$1.0B	$1.2B	$1.3B	$1.4B	$955M
Net Margin	12.9%	5.8%	14.3%	12.6%	15.1%	13.8%	16.6%	12.1%
EPS (Diluted)	$43.45	$15.57	$0.32	$45.00	$52.00	$57.02	$62.74	$41.54
EBITDA	$1.5B	$500M	$11M	$1.5B	$1.9B	$1.9B	$2.1B	$1.5B
Shares Outstanding	23M	23M	23M	23M	23M	23M	23M	23M

GRMZF OTC