Also trades as: 9433.T (JPX) · $vol 166M · KDDIF (OTC) · $vol 0M

$18.36

-0.03 (-0.16%)

Weekly Expected Move ±3.1%

$17 $18 $18 $19 $20

OTC · Communication Services · Telecommunications Services · Tech Score Sell · Power 45 · $72.4B mcap · 2.73B float · 0.010% daily turnover · Short 27% of daily vol

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

Analysis Technicals Weather Peers ESG Institutions ETF Exposure Dark Pool Short Interest

Income Trends

Revenue

$6.44T +8.8% ▲

5Y CAGR: +3.9%

Gross Profit

$2.75T +9.5% ▲

5Y CAGR: +2.9%

Operating Income

$1.13T +0.6% ▲

5Y CAGR: +1.6%

Net Income

$749.8B +9.3% ▲

5Y CAGR: +2.8%

EPS (Diluted)

$97.47 +15.2% ▲

5Y CAGR: +6.5%

EBITDA

$1.86T +4.3% ▲

5Y CAGR: +1.1%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2026
Revenue	$5.45T	$5.67T	$5.75T	$5.92T	$6.44T
YoY Growth	+2.5%	+4.1%	+1.5%	+2.8%	+8.8%
Cost of Revenue	$2.98T	$3.26T	$3.32T	$3.41T	$3.69T
Gross Profit	$2.46T	$2.41T	$2.43T	$2.51T	$2.75T
Gross Margin	45.2%	42.5%	42.2%	42.4%	42.7%
R&D Expenses	$25.1B	$26.4B	$27.7B	$0	$0
SG&A Expenses	$1.42T	$1.41T	$1.50T	$1.43T	$1.62T
Operating Expenses	$1.40T	$1.41T	$1.50T	$1.39T	$1.62T
Operating Income	$1.06T	$1.00T	$926.9B	$1.12T	$1.13T
Operating Margin	19.5%	17.7%	16.1%	18.9%	17.5%
Interest Expense	$7.7B	$8.7B	$10.2B	$29.6B	$35.8B
Income Before Tax	$1.06T	$1.08T	$992.7B	$1.10T	$1.19T
Tax Expense	$332.0B	$339.5B	$336.6B	$338.5B	$357.6B
Net Income	$672.5B	$679.1B	$637.9B	$685.7B	$749.8B
Net Margin	12.3%	12.0%	11.1%	11.6%	11.6%
EPS (Diluted)	$74.93	$77.53	$75.30	$84.64	$97.47
EBITDA	$1.78T	$1.71T	$1.62T	$1.78T	$1.86T
Shares Outstanding	8.97B	8.74B	8.47B	8.10B	7.70B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$9.9B	$10.4B	$1.54T	$1.63T	$9.9B	$1.55T	$1.58T	$1.63T
Cost of Revenue	$5.6B	$5.9B	$0	$969.2B	$5.6B	$880.8B	$896.5B	$969.2B
Gross Profit	$4.3B	$4.5B	$0	$660.3B	$4.3B	$672.6B	$687.4B	$660.3B
Gross Margin	43.4%	43.3%	0.0%	40.5%	43.4%	43.3%	43.4%	40.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$363.2B	$2.5B	$0	$428.8B	$363.2B	$377.2B	$2.4B	$428.8B
Operating Expenses	$2.5B	$2.5B	$0	$428.8B	$2.5B	$377.2B	$382.3B	$428.8B
Operating Income	$1.8B	$2.0B	$299.5B	$231.4B	$1.8B	$295.4B	$305.1B	$231.4B
Operating Margin	18.1%	19.0%	19.5%	14.2%	18.1%	19.0%	19.3%	14.2%
Interest Expense	$7.9B	$50M	$0	$10.4B	$7.9B	$7.5B	$8.3B	$10.4B
Income Before Tax	$1.9B	$2.1B	$0	$259.8B	$1.9B	$321.3B	$304.8B	$259.8B
Tax Expense	$559M	$607M	$0	$77.6B	$559M	$91.1B	$96.8B	$77.6B
Net Income	$1.2B	$1.4B	$141.2B	$164.5B	$1.2B	$210.2B	$189.0B	$164.5B
Net Margin	11.9%	13.5%	9.2%	10.1%	11.9%	13.5%	11.9%	10.1%
EPS (Diluted)	$0.30	$0.37	$21.18	$21.57	$21.50	$55.00	$25.10	$21.57
EBITDA	$3.0B	$3.3B	$299.5B	$407.4B	$3.0B	$492.2B	$480.2B	$407.4B
Shares Outstanding	7.96B	3.83B	6.59B	7.61B	7.96B	3.83B	6.59B	7.61B

KDDIY OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet