Also trades as: 7013.T (JPX) · $vol 242M · IHICF (OTC) · $vol 0M

$17.27

+0.32 (+1.86%)

Weekly Expected Move ±5.1%

$16 $16 $17 $18 $19

OTC · Industrials · Industrial - Machinery · Tech Score Sell · Power 44 · $18.3B mcap · 256M float · 0.040% daily turnover · Short 57% of daily vol

Revenue

$1.74T +7.1% ▲

5Y CAGR: +9.4%

Gross Profit

$402.4B +7.4% ▲

5Y CAGR: +19.3%

Operating Income

$145.1B +1.1% ▲

5Y CAGR: +39.0%

Net Income

$170.7B +51.4% ▲

5Y CAGR: +67.1%

EPS (Diluted)

$161.38 +51.7% ▲

5Y CAGR: +119.7%

EBITDA

$237.1B +3.0% ▲

5Y CAGR: +23.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.17T	$1.35T	$1.32T	$1.63T	$1.74T
YoY Growth	+5.4%	+15.3%	-2.2%	+23.0%	+7.1%
Cost of Revenue	$977.9B	$1.08T	$1.18T	$1.25T	$1.34T
Gross Profit	$195.0B	$268.4B	$144.9B	$374.5B	$402.4B
Gross Margin	16.6%	19.8%	11.0%	23.0%	23.1%
R&D Expenses	$28.7B	$32.1B	$0	$0	$0
SG&A Expenses	$176.6B	$201.2B	$212.8B	$223.6B	$257.3B
Operating Expenses	$127.9B	$200.0B	$215.0B	$231.0B	$257.3B
Operating Income	$81.5B	$82.0B	-$70.1B	$143.5B	$145.1B
Operating Margin	6.9%	6.1%	-5.3%	8.8%	8.3%
Interest Expense	$4.6B	$11.2B	$7.8B	$15.0B	$9.6B
Income Before Tax	$87.6B	$64.9B	-$72.3B	$138.5B	$196.7B
Tax Expense	$18.7B	$16.5B	-$7.4B	$21.2B	$21.5B
Net Income	$66.1B	$44.5B	-$68.2B	$112.7B	$170.7B
Net Margin	5.6%	3.3%	-5.2%	6.9%	9.8%
EPS (Diluted)	$15.71	$10.52	$-16.10	$106.40	$161.38
EBITDA	$99.6B	$147.0B	$11.4B	$230.3B	$237.1B
Shares Outstanding	4.21B	4.24B	4.24B	1.06B	1.06B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$348.2B	$409.3B	$392.5B	$476.8B	$337.8B	$382.4B	$423.2B	$523.5B
Cost of Revenue	$273.4B	$300.4B	$305.8B	$372.8B	$262.8B	$286.9B	$329.0B	$403.1B
Gross Profit	$74.8B	$109.0B	$86.7B	$104.0B	$75.0B	$95.5B	$94.2B	$120.4B
Gross Margin	21.5%	26.6%	22.1%	21.8%	22.2%	25.0%	22.3%	23.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$51.0B	$52.0B	$59.7B	$61.0B	$55.4B	$59.9B	$59.5B	$71.4B
Operating Expenses	$51.0B	$55.5B	$60.5B	$64.0B	$54.1B	$59.9B	$59.5B	$71.4B
Operating Income	$23.8B	$53.4B	$26.2B	$40.1B	$20.9B	$35.6B	$34.7B	$49.0B
Operating Margin	6.8%	13.1%	6.7%	8.4%	6.2%	9.3%	8.2%	9.4%
Interest Expense	$3.4B	$24.6B	$0	$16.8B	$7.2B	$0	$1.4B	$1.9B
Income Before Tax	$31.7B	$31.0B	$52.0B	$23.9B	$20.2B	$55.4B	$45.1B	$67.7B
Tax Expense	$11.9B	$9.8B	$13.0B	-$13.6B	$7.7B	$10.1B	$13.4B	-$10.7B
Net Income	$18.6B	$20.7B	$37.5B	$36.0B	$11.6B	$45.1B	$29.6B	$77.4B
Net Margin	5.3%	5.1%	9.5%	7.5%	3.4%	11.8%	7.0%	14.8%
EPS (Diluted)	$4.39	$4.89	$35.37	$33.93	$10.95	$170.00	$28.23	$73.50
EBITDA	$55.8B	$71.2B	$44.2B	$59.1B	$39.1B	$74.8B	$55.7B	$76.1B
Shares Outstanding	4.24B	4.24B	1.06B	1.06B	1.06B	265M	1.06B	1.06B

IHICY OTC