Also trades as: 8953.T (JPX) · $vol 12M

$623.98

+0.00 (+0.00%)

OTC · Real Estate · REIT - Retail · Tech Score Buy · Power 74 · $4.5B mcap · 7M float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$128.3B +57.0% ▲

5Y CAGR: +15.3%

Gross Profit

$36.2B -20.4% ▼

5Y CAGR: +0.8%

Operating Income

$46.5B +29.7% ▲

5Y CAGR: +10.4%

Net Income

$41.5B +30.7% ▲

5Y CAGR: +10.7%

EPS (Diluted)

$5778.21 +27.3% ▲

5Y CAGR: +3.9%

EBITDA

$58.6B +24.3% ▲

5Y CAGR: +8.8%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$70.9B	$81.7B	$82.7B	$81.7B	$128.3B
YoY Growth	+12.8%	+15.3%	+1.3%	-1.2%	+57.0%
Cost of Revenue	$32.8B	$35.7B	$37.3B	$36.2B	$92.1B
Gross Profit	$38.0B	$46.0B	$45.5B	$45.5B	$36.2B
Gross Margin	53.7%	56.4%	55.0%	55.6%	28.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$7.4B	$7.8B	$7.8B	$7.8B	$8.4B
Operating Expenses	$8.5B	$9.5B	$9.5B	$9.6B	-$10.3B
Operating Income	$29.1B	$36.5B	$35.9B	$35.8B	$46.5B
Operating Margin	41.0%	44.7%	43.4%	43.8%	36.2%
Interest Expense	$2.9B	$3.2B	$3.1B	$3.3B	$5.0B
Income Before Tax	$25.4B	$32.6B	$32.0B	$31.7B	$41.5B
Tax Expense	$1M	$1M	$1M	$1M	$1M
Net Income	$25.4B	$32.6B	$32.0B	$31.7B	$41.5B
Net Margin	35.9%	40.0%	38.7%	38.8%	32.3%
EPS (Diluted)	$4224.23	$4671.09	$4580.95	$4539.62	$5778.21
EBITDA	$40.4B	$48.7B	$47.6B	$47.1B	$58.6B
Shares Outstanding	6M	7M	7M	7M	48770

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$47.7B	$43.6B	$50.7B	$40.9B	$42.0B	$50.1B	$78.3B	$50.0B
Cost of Revenue	$29.3B	$25.1B	$31.7B	$21.6B	$23.5B	$27.1B	$59.0B	$33.1B
Gross Profit	$18.4B	$18.5B	$19.0B	$19.3B	$18.5B	$23.0B	$19.3B	$16.9B
Gross Margin	38.5%	42.5%	37.5%	47.3%	44.0%	45.9%	24.7%	33.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$80M	$78M	$80M	$160M	-$621M	$734M	$0	$0
Operating Expenses	$884M	$740M	$717M	$1.3B	-$621M	$734M	-$4.9B	-$5.3B
Operating Income	$17.8B	$18.0B	$18.1B	$18.0B	$17.9B	$22.2B	$24.3B	$22.2B
Operating Margin	37.3%	41.2%	35.8%	44.1%	42.5%	44.4%	31.0%	44.4%
Interest Expense	$2.0B	$1.9B	$2.0B	$4.0B	$0	$0	$0	$5.0B
Income Before Tax	$15.7B	$16.0B	$16.1B	$16.0B	$15.7B	$19.8B	$21.7B	$19.8B
Tax Expense	$605K	$605K	$605K	$1M	$605K	$605K	$604K	$605K
Net Income	$15.7B	$16.0B	$16.1B	$16.0B	$15.7B	$19.8B	$21.7B	$19.8B
Net Margin	33.0%	36.6%	31.7%	39.2%	37.4%	39.5%	27.7%	39.5%
EPS (Diluted)	$2249.60	$2284.25	$2296.70	$2291.72	$2248.00	$2768.44	$3013.00	$2765.21
EBITDA	$24.2B	$24.2B	$24.4B	$24.4B	$23.9B	$28.3B	$30.3B	$28.2B
Shares Outstanding	7M	7M	7M	7M	7M	7M	48903	48770

JRFIF OTC