Also trades as: 9843.T (JPX) · $vol 68M · NCLTF (OTC) · $vol 0M

$9.73

+0.29 (+3.07%)

Weekly Expected Move ±7.0%

$8 $9 $10 $10 $11

OTC · Consumer Cyclical · Specialty Retail · Tech Score Sell · Power 42 · $55.0B mcap · 406M float · 0.035% daily turnover · Short 40% of daily vol

Revenue

$967.3B +3226.4% ▲

5Y CAGR: +6.2%

Gross Profit

$514.7B +6219.1% ▲

5Y CAGR: +5.4%

Operating Income

$129.0B +1153.5% ▲

5Y CAGR: -1.3%

Net Income

$94.7B +596.9% ▲

5Y CAGR: +0.5%

EPS (Diluted)

$83.09 +510.6% ▲

5Y CAGR: +0.3%

EBITDA

$202.7B +305.7% ▲

5Y CAGR: +6.4%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$811.6B	$875.2B	$895.8B	$29.1B	$967.3B
YoY Growth	+13.2%	+7.8%	+2.4%	-96.8%	+3226.4%
Cost of Revenue	$406.1B	$454.4B	$439.9B	$20.9B	$452.6B
Gross Profit	$405.5B	$420.8B	$455.9B	$8.1B	$514.7B
Gross Margin	50.0%	48.1%	50.9%	28.0%	53.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$267.2B	$291.5B	$322.8B	$353.2B	$385.7B
Operating Expenses	$287.6B	$291.5B	$328.2B	$20.4B	$385.7B
Operating Income	$138.3B	$129.3B	$127.7B	-$12.2B	$129.0B
Operating Margin	17.0%	14.8%	14.3%	-42.1%	13.3%
Interest Expense	$387M	$370M	$521M	$696M	$4.4B
Income Before Tax	$141.8B	$128.2B	$123.9B	-$16.9B	$135.0B
Tax Expense	$45.1B	$40.4B	$37.4B	$2.2B	$40.4B
Net Income	$96.7B	$87.8B	$86.5B	-$19.1B	$94.7B
Net Margin	11.9%	10.0%	9.7%	-65.5%	9.8%
EPS (Diluted)	$85.67	$15.54	$76.56	$13.61	$83.09
EBITDA	$168.5B	$156.0B	$188.4B	$50.0B	$202.7B
Shares Outstanding	5.65B	5.65B	5.65B	5.65B	1.13B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$232.8B	$212.9B	$259.2B	$224.0B	$231.7B	$211.0B	$253.9B	$227.9B
Cost of Revenue	$113.5B	$103.9B	$128.0B	$110.0B	$107.9B	$99.8B	$116.8B	$108.1B
Gross Profit	$119.3B	$109.1B	$131.2B	$114.0B	$123.8B	$111.2B	$137.1B	$119.8B
Gross Margin	51.2%	51.2%	50.6%	50.9%	53.4%	52.7%	54.0%	52.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$84.8B	$85.6B	$90.2B	$92.6B	$87.5B	$88.5B	$92.4B	$100.4B
Operating Expenses	$84.8B	$85.6B	$90.2B	$92.6B	$86.9B	$88.5B	$92.4B	$100.4B
Operating Income	$34.5B	$23.5B	$40.9B	$21.5B	$36.9B	$22.8B	$44.7B	$19.4B
Operating Margin	14.8%	11.0%	15.8%	9.6%	15.9%	10.8%	17.6%	8.5%
Interest Expense	$149M	$0	$0	$3M	$6M	$1.0B	$922M	$1.3B
Income Before Tax	$35.0B	$24.2B	$42.4B	$12.6B	$37.1B	$23.6B	$47.8B	$20.4B
Tax Expense	$10.8B	$7.9B	$12.8B	$5.7B	$11.0B	$7.8B	$14.6B	$5.2B
Net Income	$24.2B	$16.2B	$29.6B	$6.9B	$26.2B	$15.9B	$33.2B	$15.2B
Net Margin	10.4%	7.6%	11.4%	3.1%	11.3%	7.5%	13.1%	6.7%
EPS (Diluted)	$4.29	$2.88	$5.23	$1.22	$23.14	$14.10	$29.80	$13.45
EBITDA	-$59.9B	$31.6B	$48.4B	$29.9B	$36.0B	$41.2B	$62.0B	$37.8B
Shares Outstanding	5.65B	5.65B	5.65B	5.65B	1.13B	1.13B	1.13B	1.13B

NCLTY OTC