Also trades as: 3086.T (JPX) · $vol 29M

$14.65

+0.00 (+0.00%)

OTC · Consumer Cyclical · Department Stores · Tech Score Neutral · Power 58 · $3.6B mcap · 202M float · 0.0001% daily turnover · Short 98% 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

$441.9B +8.6% ▲

5Y CAGR: -1.7%

Gross Profit

$212.6B +8.7% ▲

5Y CAGR: +0.5%

Operating Income

$58.2B +35.2% ▲

5Y CAGR: +7.6%

Net Income

$41.4B +38.5% ▲

5Y CAGR: +14.3%

EPS (Diluted)

$160.15 +40.4% ▲

5Y CAGR: +14.6%

EBITDA

$105.6B +14.0% ▲

5Y CAGR: +2.4%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$319.1B	$331.5B	$359.7B	$407.0B	$441.9B
YoY Growth	-33.6%	+3.9%	+8.5%	+13.2%	+8.6%
Cost of Revenue	$184.7B	$183.6B	$190.1B	$211.5B	$229.3B
Gross Profit	$134.4B	$147.8B	$169.5B	$195.5B	$212.6B
Gross Margin	42.1%	44.6%	47.1%	48.0%	48.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$106.9B	$110.2B	$117.8B	$126.1B	$159.1B
Operating Expenses	$158.6B	$136.1B	$150.5B	$152.5B	$154.4B
Operating Income	-$24.3B	$11.7B	$24.9B	$43.0B	$58.2B
Operating Margin	-7.6%	3.5%	6.9%	10.6%	13.2%
Interest Expense	$6.1B	$5.9B	$5.2B	$4.8B	$4.3B
Income Before Tax	-$28.7B	$6.2B	$16.9B	$41.3B	$55.8B
Tax Expense	-$2.3B	$2.2B	$2.6B	$11.1B	$14.3B
Net Income	-$26.2B	$4.3B	$14.2B	$29.9B	$41.4B
Net Margin	-8.2%	1.3%	4.0%	7.3%	9.4%
EPS (Diluted)	$-100.03	$16.50	$54.30	$114.06	$160.15
EBITDA	$27.8B	$59.5B	$75.4B	$92.7B	$105.6B
Shares Outstanding	262M	262M	262M	262M	259M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$107.9B	$106.6B	$125.9B	$110.8B	$109.1B	$108.0B	$117.3B	$106.5B
Cost of Revenue	$52.7B	$56.4B	$71.9B	$58.1B	$54.3B	$54.0B	$63.4B	$53.0B
Gross Profit	$55.2B	$50.2B	$54.0B	$52.7B	$54.8B	$54.0B	$53.9B	$53.6B
Gross Margin	51.1%	47.1%	42.9%	47.5%	50.3%	50.0%	46.0%	50.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$39.1B	$37.8B	$45.3B	$38.8B	$40.5B	$40.7B	$44.8B	$39.4B
Operating Expenses	$31.9B	$38.4B	$46.9B	$36.7B	$40.9B	$40.7B	$44.8B	$39.4B
Operating Income	$23.2B	$11.8B	$7.1B	$16.0B	$14.0B	$13.3B	$9.1B	$14.1B
Operating Margin	21.5%	11.0%	5.6%	14.4%	12.8%	12.3%	7.8%	13.3%
Interest Expense	$1.1B	$882M	$885M	$1.3B	$11M	$1.6B	$1.7B	$1.6B
Income Before Tax	$22.6B	$11.1B	$6.4B	$15.1B	$12.8B	$9.5B	$7.1B	$13.3B
Tax Expense	$4.8B	$3.2B	$2.1B	$4.6B	$4.9B	$3.3B	$3.6B	$3.6B
Net Income	$17.8B	$7.9B	$4.4B	$10.5B	$7.9B	$6.3B	$3.6B	$9.7B
Net Margin	16.5%	7.5%	3.5%	9.5%	7.2%	5.9%	3.1%	9.1%
EPS (Diluted)	$68.93	$30.86	$17.08	$41.21	$31.45	$25.00	$14.62	$39.87
EBITDA	$35.2B	$23.2B	$18.4B	$27.3B	$25.5B	$22.7B	$18.8B	$25.3B
Shares Outstanding	258M	258M	257M	254M	250M	249M	247M	248M

JFROF OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet