Also trades as: 7832.T (JPX) · $vol 98M · NCBDY (OTC) · $vol 2M

$36.56

+14.12 (+62.92%)

Weekly Expected Move ±15.5%

$25 $31 $37 $42 $48

OTC · Consumer Cyclical · Leisure · Tech Score Strong Buy · Power 75 · $23.4B mcap · 502M float · 0.0000% daily turnover · Short 94% of daily vol

Revenue

$1.36T +9.3% ▲

5Y CAGR: +12.9%

Gross Profit

$534.5B +7.9% ▲

5Y CAGR: +13.6%

Operating Income

$190.7B +5.8% ▲

5Y CAGR: +17.6%

Net Income

$141.5B +9.5% ▲

5Y CAGR: +23.7%

EPS (Diluted)

$218.90 +10.6% ▲

5Y CAGR: +24.2%

EBITDA

$240.6B +5.8% ▲

5Y CAGR: +16.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$889.3B	$990.1B	$1.05T	$1.24T	$1.36T
YoY Growth	+20.0%	+11.3%	+6.1%	+18.2%	+9.3%
Cost of Revenue	$533.0B	$621.4B	$679.3B	$746.3B	$822.2B
Gross Profit	$356.3B	$368.7B	$371.0B	$495.2B	$534.5B
Gross Margin	40.1%	37.2%	35.3%	39.9%	39.4%
R&D Expenses	$29.5B	$30.4B	$32.3B	$0	$0
SG&A Expenses	$201.3B	$221.8B	$248.0B	$315.0B	$343.8B
Operating Expenses	$230.8B	$252.2B	$280.3B	$315.0B	$343.8B
Operating Income	$125.5B	$116.5B	$90.7B	$180.2B	$190.7B
Operating Margin	14.1%	11.8%	8.6%	14.5%	14.1%
Interest Expense	$377M	$332M	$310M	$391M	$494M
Income Before Tax	$130.9B	$126.2B	$146.6B	$184.1B	$198.9B
Tax Expense	$38.3B	$35.9B	$45.1B	$54.8B	$57.1B
Net Income	$92.8B	$90.3B	$101.5B	$129.3B	$141.5B
Net Margin	10.4%	9.1%	9.7%	10.4%	10.4%
EPS (Diluted)	$140.70	$136.88	$153.85	$197.88	$218.90
EBITDA	$153.1B	$147.6B	$188.0B	$227.3B	$240.6B
Shares Outstanding	659M	660M	660M	653M	647M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$280.6B	$330.8B	$344.3B	$285.9B	$300.4B	$348.3B	$358.7B	$348.2B
Cost of Revenue	$170.5B	$186.0B	$203.7B	$186.2B	$174.4B	$210.1B	$224.1B	$212.9B
Gross Profit	$110.1B	$144.8B	$140.6B	$99.6B	$126.0B	$138.2B	$134.6B	$135.2B
Gross Margin	39.2%	43.8%	40.8%	34.9%	41.9%	39.7%	37.5%	38.8%
R&D Expenses	$0	$0	$0	$36.5B	$0	$0	$0	$0
SG&A Expenses	$66.1B	$75.1B	$75.1B	$98.7B	$74.1B	$83.9B	$82.7B	$102.9B
Operating Expenses	$66.1B	$75.1B	$75.1B	$98.7B	$74.1B	$83.9B	$82.7B	$102.9B
Operating Income	$44.0B	$69.6B	$65.6B	$996M	$51.9B	$54.3B	$52.0B	$32.3B
Operating Margin	15.7%	21.1%	19.0%	0.3%	17.3%	15.6%	14.5%	9.3%
Interest Expense	$95M	$0	$0	$0	$0	$0	$0	$211M
Income Before Tax	$49.1B	$66.6B	$69.1B	-$678M	$54.6B	$56.8B	$53.3B	$34.1B
Tax Expense	$15.0B	$19.8B	$21.1B	-$1.2B	$16.2B	$15.6B	$16.9B	$8.4B
Net Income	$34.0B	$46.7B	$48.0B	$602M	$38.3B	$41.2B	$36.2B	$25.8B
Net Margin	12.1%	14.1%	13.9%	0.2%	12.8%	11.8%	10.1%	7.4%
EPS (Diluted)	$52.05	$71.34	$73.32	$0.92	$59.22	$63.58	$55.87	$39.95
EBITDA	$51.5B	$78.4B	$75.8B	$11.7B	$62.6B	$67.8B	$67.8B	$47.7B
Shares Outstanding	654M	654M	654M	651M	647M	647M	647M	644M

NCBDF OTC