Also trades as: 8986.T (JPX) · $vol 3M

$642.54

+0.00 (+0.00%)

OTC · Real Estate · REIT - Residential · Tech Score Neutral · Power 51 · $1.5B mcap · 2M float · 0.0002% daily turnover · Short 100% of daily vol

Revenue

$29.9B +8.8% ▲

5Y CAGR: -1.4%

Gross Profit

$11.6B -30.5% ▼

5Y CAGR: +3.6%

Operating Income

$16.0B +16.7% ▲

5Y CAGR: +12.1%

Net Income

$13.8B +15.0% ▲

5Y CAGR: +8.0%

EPS (Diluted)

$5823.00 +16.4% ▲

5Y CAGR: +5.0%

EBITDA

$22.0B +17.6% ▲

5Y CAGR: +10.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$21.3B	$22.7B	$24.7B	$27.4B	$29.9B
YoY Growth	-33.6%	+6.6%	+8.7%	+11.2%	+8.8%
Cost of Revenue	$8.7B	$9.5B	$10.1B	$10.7B	$29.8B
Gross Profit	$12.6B	$13.2B	$14.5B	$16.7B	$11.6B
Gross Margin	58.9%	58.1%	58.9%	61.0%	39.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.7B	$1.8B	$438M	$2.2B	$2.4B
Operating Expenses	$2.4B	$2.5B	$2.7B	$3.0B	-$4.6B
Operating Income	$10.2B	$10.7B	$11.8B	$13.7B	$16.0B
Operating Margin	47.9%	47.0%	47.9%	49.9%	53.5%
Interest Expense	$991M	$0	$0	$1.3B	$0
Income Before Tax	$8.9B	$9.3B	$10.4B	$12.0B	$13.8B
Tax Expense	$1M	$1M	$1M	$1M	$1M
Net Income	$8.9B	$9.3B	$10.4B	$12.0B	$13.8B
Net Margin	41.7%	40.9%	42.0%	43.8%	46.3%
EPS (Diluted)	$4197.43	$4206.55	$4579.40	$5003.00	$5823.00
EBITDA	$14.7B	$15.7B	$17.1B	$18.7B	$22.0B
Shares Outstanding	2M	2M	2M	2M	2M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$11.4B	$11.9B	$21.5B	$13.3B	$14.2B	$13.3B	$21.0B	$34.0B
Cost of Revenue	$5.8B	$6.0B	$14.6B	$5.8B	$6.5B	$4.2B	$15.4B	$25.3B
Gross Profit	$5.7B	$5.9B	$6.9B	$7.5B	$7.6B	$9.1B	$5.6B	$8.7B
Gross Margin	49.6%	49.6%	32.2%	56.2%	53.9%	68.6%	26.7%	25.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$163M	$173M	$92M	$260M	$96M	$2.1B	$298M	$477M
Operating Expenses	$417M	$450M	$1.9B	$864M	$533M	$795M	-$2.3B	$617M
Operating Income	$5.3B	$5.6B	$6.2B	$6.6B	$7.1B	$8.2B	$7.8B	$8.1B
Operating Margin	46.7%	46.8%	29.0%	49.7%	50.1%	61.8%	37.1%	23.8%
Interest Expense	$703M	$750M	$737M	$1.5B	$0	$0	$0	$1.3B
Income Before Tax	$4.7B	$4.8B	$5.5B	$5.8B	$6.2B	$7.2B	$6.6B	$6.9B
Tax Expense	$605K	$605K	$605K	$605K	$0	$605K	$605K	$609K
Net Income	$4.7B	$4.8B	$5.5B	$5.8B	$6.2B	$7.2B	$6.6B	$6.9B
Net Margin	40.7%	40.6%	25.7%	43.8%	43.8%	54.3%	31.5%	20.3%
EPS (Diluted)	$2110.23	$2136.50	$2442.90	$2425.12	$2577.18	$2995.84	$414.00	$2895.21
EBITDA	$8.0B	$8.3B	$9.0B	$9.2B	$10.0B	$11.1B	$10.9B	$11.0B
Shares Outstanding	2M	2M	2M	2M	2M	2M	16M	15027

JRHIF OTC