Also trades as: 9006.T (JPX) · $vol 8M

$10.37

+0.00 (+0.00%)

OTC · Industrials · Conglomerates · Tech Score Neutral · Power 48 · $2.8B mcap · 170M float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$306.1B +4.2% ▲

5Y CAGR: +170.2%

Gross Profit

$80.5B +2.4% ▲

5Y CAGR: +261.5%

Operating Income

$33.8B -5.3% ▼

Net Income

$27.7B +13.8% ▲

EPS (Diluted)

$102.26 +15.5% ▲

EBITDA

$63.2B -1.6% ▼

5Y CAGR: +86.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$2.2B	$1.9B	$280.6B	$293.9B	$306.1B
YoY Growth	+2.5%	-12.6%	+14635.8%	+4.7%	+4.2%
Cost of Revenue	$1.9B	$1.6B	$211.2B	$215.2B	$225.6B
Gross Profit	$307M	$344M	$69.4B	$78.6B	$80.5B
Gross Margin	14.1%	18.1%	24.7%	26.8%	26.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$258M	$244M	$33.4B	$0	$46.8B
Operating Expenses	$278M	$263M	$41.4B	$43.0B	$46.8B
Operating Income	$29M	$81M	$28.0B	$35.6B	$33.8B
Operating Margin	1.3%	4.3%	10.0%	12.1%	11.0%
Interest Expense	$32M	$27M	$3.7B	$4.1B	$5.5B
Income Before Tax	$167M	$168M	$119.3B	$31.6B	$36.9B
Tax Expense	$64M	$49M	$35.5B	$7.1B	$9.2B
Net Income	$103M	$119M	$83.8B	$24.3B	$27.7B
Net Margin	4.7%	6.3%	29.8%	8.3%	9.0%
EPS (Diluted)	$0.37	$0.43	$304.23	$88.55	$102.26
EBITDA	$24.5B	$39.1B	$151.2B	$64.2B	$63.2B
Shares Outstanding	275M	275M	275M	274M	270M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$72.9B	$68.1B	$70.2B	$12.02T	$73.5B	$70.4B	$73.1B	$89.2B
Cost of Revenue	$53.8B	$47.4B	$50.8B	$9.20T	$53.2B	$49.4B	$53.1B	$69.9B
Gross Profit	$19.1B	$20.7B	$19.4B	$2.82T	$20.2B	$21.1B	$20.0B	$19.3B
Gross Margin	26.2%	30.4%	27.7%	23.5%	27.5%	29.9%	27.3%	21.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$10.3B	$10.4B	$11.1B	$10.8B	$11.6B	$10.9B	$11.4B	$12.9B
Operating Expenses	$10.3B	$10.4B	$11.1B	$1.62T	$11.6B	$10.9B	$11.4B	$12.9B
Operating Income	$8.7B	$10.3B	$8.4B	$8.0B	$8.6B	$10.2B	$8.6B	$6.4B
Operating Margin	12.0%	15.1%	11.9%	0.1%	11.7%	14.4%	11.8%	7.2%
Interest Expense	$695M	$922M	$759M	$1.0B	$1.3B	$1.3B	$1.4B	$1.5B
Income Before Tax	$7.2B	$9.5B	$7.2B	$1.11T	$7.9B	$14.2B	$4.8B	$10.0B
Tax Expense	$311M	$2.7B	$2.1B	$293.6B	$2.4B	$4.2B	$1.4B	$1.2B
Net Income	$6.9B	$6.8B	$5.0B	$5.4B	$5.5B	$10.0B	$3.5B	$8.8B
Net Margin	9.5%	9.9%	7.2%	0.0%	7.4%	14.2%	4.7%	9.9%
EPS (Diluted)	$25.09	$24.62	$18.32	$20.00	$20.00	$36.89	$12.89	$33.55
EBITDA	$0	$17.2B	$15.4B	$15.7B	$16.2B	$22.7B	$16.0B	$14.4B
Shares Outstanding	275M	275M	274M	275M	273M	270M	268M	269M

KHEXF OTC