Also trades as: 8951.T (JPX) · $vol 27M

$758.16

+0.00 (+0.00%)

OTC · Real Estate · REIT - Office · Tech Score Strong Sell · Power 41 · $6.7B mcap · 8M float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$128.0B +26.6% ▲

5Y CAGR: +9.8%

Gross Profit

$31.4B -40.8% ▼

5Y CAGR: -4.2%

Operating Income

$46.5B -4.6% ▼

5Y CAGR: +5.5%

Net Income

$42.9B -6.8% ▼

5Y CAGR: +5.5%

EPS (Diluted)

$5003.58 -7.5% ▼

5Y CAGR: +2.1%

EBITDA

$61.8B -4.0% ▼

5Y CAGR: +4.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$96.5B	$99.6B	$94.4B	$101.1B	$128.0B
YoY Growth	+20.2%	+3.1%	-5.2%	+7.1%	+26.6%
Cost of Revenue	$46.4B	$46.9B	$32.8B	$48.0B	$96.5B
Gross Profit	$50.1B	$52.7B	$61.5B	$53.1B	$31.4B
Gross Margin	51.9%	52.9%	65.2%	52.5%	24.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$3.8B	$3.9B	$3.6B	$4.0B	$0
Operating Expenses	$4.3B	$4.3B	$20.1B	$4.4B	-$15.0B
Operating Income	$45.8B	$48.4B	$41.4B	$48.7B	$46.5B
Operating Margin	47.4%	48.6%	43.9%	48.2%	36.3%
Interest Expense	$2.6B	$2.5B	$2.5B	$2.6B	$3.4B
Income Before Tax	$43.2B	$45.7B	$38.9B	$46.0B	$42.9B
Tax Expense	$2M	$2M	$2M	$2M	$2M
Net Income	$43.2B	$45.7B	$38.8B	$46.0B	$42.9B
Net Margin	44.7%	45.9%	41.2%	45.5%	33.5%
EPS (Diluted)	$5222.75	$5384.22	$5039.06	$5409.90	$5003.58
EBITDA	$60.6B	$64.1B	$57.3B	$64.4B	$61.8B
Shares Outstanding	8M	8M	9M	9M	9M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$47.1B	$40.2B	$54.1B	$50.2B	$50.8B	$51.2B	$76.8B	$58.2B
Cost of Revenue	$17.5B	-$199M	$33.0B	$17.2B	$30.7B	$25.8B	$70.8B	$39.4B
Gross Profit	$29.7B	$40.4B	$21.1B	$33.0B	$20.1B	$25.5B	$6.0B	$18.8B
Gross Margin	62.9%	100.5%	39.0%	65.7%	39.6%	49.7%	7.8%	32.3%
R&D Expenses	$0	-$87K	$87K	$0	$0	$0	$0	$0
SG&A Expenses	$42M	-$4.4B	$8.0B	$42M	$3.9B	$144M	$3.8B	$146M
Operating Expenses	$8.1B	$19.8B	$327M	$8.4B	-$4.0B	$390M	-$15.4B	-$7.7B
Operating Income	$21.6B	$20.6B	$20.8B	$24.6B	$24.1B	$25.1B	$21.4B	$26.5B
Operating Margin	45.8%	51.3%	38.4%	49.1%	47.4%	49.0%	27.9%	45.5%
Interest Expense	$0	$1.3B	$1.2B	$0	$2.6B	$1.5B	$1.9B	$2.3B
Income Before Tax	$20.3B	$29.1B	$9.8B	$23.3B	$22.7B	$23.5B	$19.3B	$24.2B
Tax Expense	$0	-$881K	$0	$0	$2M	$0	$883K	$876K
Net Income	$20.3B	$29.1B	$9.8B	$23.3B	$22.7B	$23.5B	$19.3B	$24.2B
Net Margin	43.1%	72.3%	18.0%	46.5%	44.6%	46.0%	25.2%	41.5%
EPS (Diluted)	$2385.44	$3891.91	$1147.15	$2744.75	$2665.15	$2768.39	$2233.57	$2768.31
EBITDA	$29.5B	$28.5B	$28.7B	$32.6B	$31.8B	$32.8B	$29.1B	$34.4B
Shares Outstanding	17M	9M	9M	9M	9M	9M	55194	54095

NBFJF OTC