Also trades as: 7276.T (JPX) · $vol 15M · KOTMF (OTC) · $vol 0M

$16.50

+0.00 (+0.00%)

OTC · Consumer Cyclical · Auto - Parts · Tech Score Neutral · Power 57 · $4.3B mcap · 207M float · 0.0002% daily turnover · Short 60% of daily vol

Revenue

$1.00T +9.6% ▲

5Y CAGR: +7.3%

Gross Profit

$118.2B +22.3% ▲

5Y CAGR: +4.0%

Operating Income

$54.5B +21.5% ▲

5Y CAGR: -0.8%

Net Income

$17.5B -62.1% ▼

5Y CAGR: -14.2%

EPS (Diluted)

$63.91 -59.2% ▼

5Y CAGR: -11.4%

EBITDA

$104.1B -4.4% ▼

5Y CAGR: +1.9%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$760.7B	$864.7B	$950.3B	$916.7B	$1.00T
YoY Growth	+7.7%	+13.7%	+9.9%	-3.5%	+9.6%
Cost of Revenue	$664.7B	$768.9B	$843.6B	$820.0B	$886.5B
Gross Profit	$96.0B	$95.8B	$106.7B	$96.7B	$118.2B
Gross Margin	12.6%	11.1%	11.2%	10.5%	11.8%
R&D Expenses	$34.0B	$39.0B	$36.9B	$0	$0
SG&A Expenses	$42.6B	$49.0B	$50.7B	$51.8B	$63.7B
Operating Expenses	$42.6B	$49.0B	$50.7B	$51.8B	$63.7B
Operating Income	$53.4B	$46.8B	$56.0B	$44.9B	$54.5B
Operating Margin	7.0%	5.4%	5.9%	4.9%	5.4%
Interest Expense	$781M	$921M	$548M	$336M	$133M
Income Before Tax	$61.2B	$49.1B	$59.5B	$64.6B	$38.5B
Tax Expense	$19.2B	$14.8B	$14.6B	$13.7B	$16.6B
Net Income	$38.3B	$29.7B	$40.9B	$46.2B	$17.5B
Net Margin	5.0%	3.4%	4.3%	5.0%	1.7%
EPS (Diluted)	$119.23	$92.26	$130.90	$156.47	$63.91
EBITDA	$89.2B	$88.2B	$100.0B	$108.9B	$104.1B
Shares Outstanding	322M	322M	312M	296M	275M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$229.8B	$214.3B	$231.1B	$241.5B	$219.7B	$231.1B	$247.5B	$262.3B
Cost of Revenue	$208.0B	$193.1B	$206.3B	$212.7B	$192.9B	$208.4B	$218.1B	$228.3B
Gross Profit	$21.8B	$21.2B	$24.8B	$28.8B	$26.8B	$22.7B	$29.5B	$34.0B
Gross Margin	9.5%	9.9%	10.7%	11.9%	12.2%	9.8%	11.9%	13.0%
R&D Expenses	$0	$0	$0	$41.1B	$0	$0	$0	$0
SG&A Expenses	$12.7B	$12.2B	$12.7B	$14.1B	$14.9B	$14.6B	$15.4B	$15.9B
Operating Expenses	$12.7B	$12.2B	$12.7B	$14.1B	$14.9B	$14.6B	$15.4B	$15.9B
Operating Income	$9.0B	$9.0B	$12.1B	$14.7B	$11.9B	$8.1B	$14.1B	$18.1B
Operating Margin	3.9%	4.2%	5.2%	6.1%	5.4%	3.5%	5.7%	6.9%
Interest Expense	$113M	$0	$0	$440K	$125K	$38M	$31M	$41M
Income Before Tax	$11.3B	$7.7B	$26.6B	$19.0B	$12.7B	$7.5B	$16.9B	-$461M
Tax Expense	$2.7B	$2.9B	$7.6B	$544M	$1.7B	$4.6B	$4.5B	$5.2B
Net Income	$7.3B	$4.0B	$17.9B	$17.0B	$10.1B	$1.8B	$11.4B	-$6.6B
Net Margin	3.2%	1.9%	7.8%	7.0%	4.6%	0.8%	4.6%	-2.5%
EPS (Diluted)	$23.86	$13.32	$61.47	$59.69	$35.71	$6.32	$41.83	$-23.97
EBITDA	$19.6B	$19.5B	$23.0B	$26.8B	$22.3B	$18.8B	$29.3B	$31.3B
Shares Outstanding	306M	299M	292M	285M	283M	278M	273M	284M

KOTMY OTC