Also trades as: 8359.T (JPX) · $vol 25M · HACBF (OTC) · $vol 0M

$32.27

+0.00 (+0.00%)

OTC · Financial Services · Banks - Regional · Tech Score Buy · Power 61 · $7.4B mcap · 179M float · 0.0000% daily turnover · Short 69% of daily vol

Revenue

$313.6B +31.8% ▲

5Y CAGR: +16.4%

Gross Profit

$256.1B +32.7% ▲

5Y CAGR: +12.9%

Operating Income

$84.7B +33.0% ▲

5Y CAGR: +21.6%

Net Income

$68.5B +42.7% ▲

5Y CAGR: +25.1%

EPS (Diluted)

$298.78 +47.7% ▲

5Y CAGR: -8.1%

EBITDA

$91.1B +30.7% ▲

5Y CAGR: +19.3%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$145.7B	$192.6B	$167.9B	$238.0B	$313.6B
YoY Growth	-0.6%	+32.2%	-12.8%	+16.1%	+31.8%
Cost of Revenue	$4.3B	$18.1B	$0	$45.0B	$57.5B
Gross Profit	$141.4B	$174.5B	$167.9B	$193.0B	$256.1B
Gross Margin	97.0%	90.6%	100.0%	81.1%	81.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$54.0B	$56.6B	$66.3B	$72.6B	$0
Operating Expenses	$103.4B	$139.8B	$131.6B	$129.4B	$171.4B
Operating Income	$38.1B	$34.7B	$36.3B	$63.7B	$84.7B
Operating Margin	26.1%	18.0%	21.6%	26.7%	27.0%
Interest Expense	$4.3B	$18.1B	$37.0B	$43.9B	$57.5B
Income Before Tax	$38.1B	$34.7B	$50.8B	$63.7B	$84.7B
Tax Expense	$11.2B	$10.5B	$13.8B	$16.5B	$16.1B
Net Income	$26.7B	$24.1B	$37.1B	$48.0B	$68.5B
Net Margin	18.3%	12.5%	22.1%	20.2%	21.8%
EPS (Diluted)	$543.90	$498.40	$763.10	$202.34	$298.78
EBITDA	$43.6B	$40.3B	$0	$69.7B	$91.1B
Shares Outstanding	49M	48M	49M	237M	229M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$0	$42.3B	$60.0B	$74.2B	$68.4B	$62.7B	$70.7B	$97.9B
Cost of Revenue	$0	$0	$12.6B	$11.0B	$12.4B	$13.9B	$13.9B	$14.7B
Gross Profit	$0	$42.3B	$47.4B	$63.3B	$55.9B	$48.9B	$56.8B	$83.2B
Gross Margin	—	100.0%	79.0%	85.2%	81.8%	77.9%	80.3%	85.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$16.7B	$17.0B	$21.2B	$18.6B	$0	$0	$0
Operating Expenses	$0	$16.7B	$29.5B	$43.3B	$32.8B	$29.8B	$30.8B	$70.5B
Operating Income	$0	$25.5B	$18.0B	$20.0B	$23.1B	$19.1B	$26.0B	$12.7B
Operating Margin	—	60.4%	29.9%	26.9%	33.8%	30.4%	36.7%	13.0%
Interest Expense	$0	$0	$12.6B	$11.0B	$12.4B	$13.9B	$13.9B	$14.7B
Income Before Tax	$0	$10.3B	$18.0B	$20.0B	$23.1B	$19.1B	$26.0B	$12.7B
Tax Expense	$0	$2.8B	$5.2B	$4.1B	$6.7B	$5.5B	$7.7B	-$4.5B
Net Income	$0	$7.5B	$12.3B	$16.2B	$16.4B	$13.3B	$18.0B	$17.2B
Net Margin	—	17.7%	20.5%	21.8%	24.0%	21.3%	25.4%	17.5%
EPS (Diluted)	$249.90	$155.90	$51.58	$70.04	$71.20	$58.24	$78.80	$75.10
EBITDA	$0	$0	$18.0B	$20.0B	$23.1B	$19.1B	$26.0B	$12.7B
Shares Outstanding	48M	48M	238M	231M	231M	229M	228M	227M

HACBY OTC