Also trades as: 9201.T (JPX) · $vol 54M · 92015.T (JPX) · $vol 0M · JPNRF (OTC) · $vol 0M

$9.47

+0.01 (+0.11%)

Weekly Expected Move ±2.9%

$9 $9 $9 $10 $10

OTC · Industrials · Airlines, Airports & Air Services · Tech Score Neutral · Power 58 · $8.1B mcap · 422M float · 0.027% daily turnover · Short 38% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions Dark Pool Short Interest

Income Trends

Revenue

$2.13T +15.7% ▲

5Y CAGR: +34.0%

Gross Profit

$1.54T +62.8% ▲

Operating Income

$219.9B +30.4% ▲

Net Income

$145.9B +36.3% ▲

EPS (Diluted)

$167.77 +36.9% ▲

EBITDA

$396.1B +20.0% ▲

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$705.5B	$1.38T	$1.65T	$1.84T	$2.13T
YoY Growth	+42.6%	+95.0%	+20.1%	+11.6%	+15.7%
Cost of Revenue	$570.0B	$773.9B	$840.8B	$899.4B	$595.5B
Gross Profit	$135.5B	$601.7B	$811.0B	$944.7B	$1.54T
Gross Margin	19.2%	43.7%	49.1%	51.2%	72.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$495.4B	$675.7B	$0	$0	$1.35T
Operating Expenses	$370.3B	$536.7B	$670.1B	$776.1B	$1.32T
Operating Income	-$234.8B	$65.1B	$140.9B	$168.6B	$219.9B
Operating Margin	-33.3%	4.7%	8.5%	9.1%	10.3%
Interest Expense	$9.1B	$14.2B	$15.2B	$15.3B	$18.6B
Income Before Tax	-$246.6B	$52.4B	$139.3B	$158.9B	$219.8B
Tax Expense	-$65.3B	$18.6B	$43.4B	$46.3B	$66.6B
Net Income	-$177.6B	$34.4B	$95.5B	$107.0B	$145.9B
Net Margin	-25.2%	2.5%	5.8%	5.8%	6.8%
EPS (Diluted)	$-203.14	$39.39	$109.31	$122.55	$167.77
EBITDA	-$58.7B	$224.1B	$304.5B	$330.1B	$396.1B
Shares Outstanding	874M	874M	874M	873M	869M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$425.8B	$476.0B	$486.3B	$465.5B	$478.8B	$521.8B	$539.4B	$507.9B
Cost of Revenue	$181.4B	$263.1B	$184.4B	$191.5B	$188.7B	$143.7B	$147.6B	$143.2B
Gross Profit	$244.4B	$212.9B	$301.9B	$274.1B	$290.1B	$378.0B	$391.8B	$364.7B
Gross Margin	57.4%	44.7%	62.1%	58.9%	60.6%	72.5%	72.6%	71.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$0	$319.6B	$329.0B	$340.6B
Operating Expenses	$224.8B	-$224.8B	$245.1B	$248.2B	$246.8B	$313.9B	$322.7B	$331.1B
Operating Income	$19.6B	$437.7B	$56.9B	$25.8B	$43.3B	$64.2B	$69.1B	$33.6B
Operating Margin	4.6%	92.0%	11.7%	5.5%	9.0%	12.3%	12.8%	6.6%
Interest Expense	$3.9B	$11.5B	$0	$3.7B	$2.2B	$3.4B	$4.6B	$4.2B
Income Before Tax	$21.2B	$55.1B	$60.0B	$22.6B	$40.9B	$63.0B	$68.8B	$37.6B
Tax Expense	$7.4B	$16.1B	$18.3B	$4.5B	$12.7B	$18.6B	$20.5B	$11.8B
Net Income	$14.0B	$35.9B	$41.2B	$16.0B	$27.1B	$41.3B	$46.9B	$24.3B
Net Margin	3.3%	7.5%	8.5%	3.4%	5.7%	7.9%	8.7%	4.8%
EPS (Diluted)	$16.00	$41.09	$47.15	$18.32	$31.02	$47.50	$53.96	$28.76
EBITDA	$57.8B	$105.0B	$96.0B	$65.7B	$84.1B	$108.3B	$115.0B	$77.0B
Shares Outstanding	874M	873M	873M	873M	873M	873M	870M	856M

JAPSY OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet