Also trades as: 7832.T (JPX) · $vol 98M · NCBDF (OTC) · $vol 0M

$18.57

+0.17 (+0.92%)

Weekly Expected Move ±5.4%

$17 $18 $19 $20 $21

OTC · Consumer Cyclical · Leisure · Tech Score Buy · Power 59 · $48.4B mcap · 1.07B float · 0.0078% daily turnover · Short 69% of daily vol

Revenue

$1.43T +15.1% ▲

5Y CAGR: +14.0%

Gross Profit

$563.2B +13.7% ▲

5Y CAGR: +14.8%

Operating Income

$200.9B +11.5% ▲

5Y CAGR: +18.9%

Net Income

$149.1B +15.3% ▲

5Y CAGR: +25.0%

EPS (Diluted)

$115.04 +16.3% ▲

5Y CAGR: +44.0%

EBITDA

$253.5B +11.5% ▲

5Y CAGR: +17.8%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$889.3B	$990.1B	$1.05T	$1.24T	$1.43T
YoY Growth	+20.0%	+11.3%	+6.1%	+18.2%	+15.1%
Cost of Revenue	$533.0B	$621.4B	$679.3B	$746.3B	$866.3B
Gross Profit	$356.3B	$368.7B	$371.0B	$495.2B	$563.2B
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	$362.3B
Operating Expenses	$230.8B	$252.2B	$280.3B	$315.0B	$362.3B
Operating Income	$125.5B	$116.5B	$90.7B	$180.2B	$200.9B
Operating Margin	14.1%	11.8%	8.6%	14.5%	14.1%
Interest Expense	$377M	$332M	$310M	$391M	$521M
Income Before Tax	$130.9B	$126.2B	$146.6B	$184.1B	$209.6B
Tax Expense	$38.3B	$35.9B	$45.1B	$54.8B	$60.2B
Net Income	$92.8B	$90.3B	$101.5B	$129.3B	$149.1B
Net Margin	10.4%	9.1%	9.7%	10.4%	10.4%
EPS (Diluted)	$70.35	$68.44	$77.33	$98.94	$115.04
EBITDA	$153.1B	$147.6B	$188.0B	$227.3B	$253.5B
Shares Outstanding	1.32B	1.32B	1.31B	1.31B	1.29B

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	$349.4B	$364.9B	$352.4B
Cost of Revenue	$170.5B	$186.0B	$203.7B	$186.2B	$174.4B	$210.7B	$228.0B	$215.5B
Gross Profit	$110.1B	$144.8B	$140.6B	$99.6B	$126.0B	$138.7B	$136.9B	$136.9B
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	$84.2B	$84.1B	$104.1B
Operating Expenses	$66.1B	$75.1B	$75.1B	$98.7B	$74.1B	$84.2B	$84.1B	$104.1B
Operating Income	$44.0B	$69.6B	$65.6B	$996M	$51.9B	$54.5B	$52.9B	$32.7B
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	$214M
Income Before Tax	$49.1B	$66.6B	$69.1B	-$678M	$54.6B	$57.0B	$54.2B	$34.5B
Tax Expense	$15.0B	$19.8B	$21.1B	-$1.2B	$16.2B	$15.6B	$17.2B	$8.5B
Net Income	$34.0B	$46.7B	$48.0B	$602M	$38.3B	$41.3B	$36.8B	$26.1B
Net Margin	12.1%	14.1%	13.9%	0.2%	12.8%	11.8%	10.1%	7.4%
EPS (Diluted)	$25.94	$35.67	$36.66	$0.46	$29.61	$31.90	$28.41	$20.77
EBITDA	$51.5B	$78.4B	$75.8B	$11.7B	$62.6B	$68.0B	$68.9B	$48.3B
Shares Outstanding	1.31B	1.31B	1.31B	1.30B	1.29B	1.29B	1.29B	1.29B

NCBDY OTC