Also trades as: 6268.T (JPX) · $vol 34M · NCTKF (OTC) · $vol 0M

$15.85

+0.54 (+3.49%)

Weekly Expected Move ±9.4%

$13 $14 $16 $17 $19

OTC · Industrials · Industrial - Machinery · Tech Score Buy · Power 66 · $3.7B mcap · 101M float · 0.0041% daily turnover · Short 29% of daily vol

Revenue

$322.8B -0.2% ▼

5Y CAGR: +2.9%

Gross Profit

$98.3B +12.9% ▲

5Y CAGR: +6.1%

Operating Income

$22.9B +54.7% ▲

5Y CAGR: -4.3%

Net Income

$16.5B +62.6% ▲

5Y CAGR: -4.3%

EPS (Diluted)

$69.02 +63.9% ▲

5Y CAGR: -3.5%

EBITDA

$41.0B +23.6% ▲

5Y CAGR: -3.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$299.8B	$308.7B	$333.6B	$323.4B	$322.8B
YoY Growth	+7.3%	+3.0%	+8.1%	-3.1%	-0.2%
Cost of Revenue	$217.8B	$232.0B	$251.0B	$236.3B	$224.5B
Gross Profit	$82.0B	$76.7B	$82.7B	$87.1B	$98.3B
Gross Margin	27.4%	24.8%	24.8%	26.9%	30.5%
R&D Expenses	$9.6B	$10.9B	$11.0B	$0	$0
SG&A Expenses	$52.5B	$59.6B	$66.9B	$71.2B	$75.5B
Operating Expenses	$52.0B	$58.6B	$66.9B	$72.3B	$75.5B
Operating Income	$30.0B	$18.1B	$15.8B	$14.8B	$22.9B
Operating Margin	10.0%	5.9%	4.7%	4.6%	7.1%
Interest Expense	$57.1B	$5.8B	$1.1B	$918M	$1.2B
Income Before Tax	$102.0B	$15.8B	$25.6B	$15.7B	$22.7B
Tax Expense	$34.1B	$4.4B	$9.2B	$4.1B	$6.2B
Net Income	$64.8B	$9.5B	$14.6B	$10.1B	$16.5B
Net Margin	21.6%	3.1%	4.4%	3.1%	5.1%
EPS (Diluted)	$267.27	$39.42	$60.62	$42.12	$69.02
EBITDA	$43.4B	$32.3B	$42.2B	$33.1B	$41.0B
Shares Outstanding	243M	240M	240M	315M	239M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$77.3B	$93.6B	$81.7B	$83.9B	$54.5B	$90.3B	$84.6B	$85.5B
Cost of Revenue	$56.6B	$69.0B	$59.2B	$60.6B	$34.6B	$61.4B	$57.2B	$59.8B
Gross Profit	$20.8B	$24.5B	$22.5B	$23.3B	$19.9B	$28.9B	$27.4B	$25.7B
Gross Margin	26.8%	26.2%	27.5%	27.7%	36.6%	32.0%	32.4%	30.1%
R&D Expenses	$0	$12.1B	$0	$0	$0	$0	$0	$0
SG&A Expenses	$17.7B	$18.5B	$17.2B	$18.5B	$15.7B	$21.2B	$19.6B	$18.3B
Operating Expenses	$17.5B	$18.2B	$17.1B	$18.7B	$15.7B	$21.2B	$19.6B	$18.3B
Operating Income	$3.2B	$6.3B	$5.5B	$4.6B	$4.3B	$7.7B	$7.7B	$7.4B
Operating Margin	4.1%	6.8%	6.7%	5.5%	7.9%	8.5%	9.1%	8.7%
Interest Expense	$1.2B	$78M	$530M	$339K	$62M	$292M	$260M	$387M
Income Before Tax	$2.1B	$5.8B	$5.3B	$4.8B	$5.4B	$6.5B	$9.8B	$9.6B
Tax Expense	$301M	$793M	$1.6B	$1.2B	$1.5B	$1.7B	$4.0B	$2.3B
Net Income	$1.5B	$4.5B	$3.3B	$3.2B	$5.1B	$4.3B	$5.6B	$7.0B
Net Margin	1.9%	4.8%	4.0%	3.8%	9.3%	4.7%	6.6%	8.2%
EPS (Diluted)	$6.06	$18.56	$13.67	$13.44	$21.00	$18.82	$23.97	$30.68
EBITDA	$7.5B	$11.2B	$9.8B	$9.6B	$9.2B	$12.0B	$12.2B	$11.7B
Shares Outstanding	240M	240M	240M	240M	239M	235M	234M	234M

NCTKY OTC