Also trades as: 3659.T (JPX) · $vol 53M · NEXOY (OTC) · $vol 1M

$21.00

+0.00 (+0.00%)

OTC · Technology · Electronic Gaming & Multimedia · Tech Score Buy · Power 72 · $16.6B mcap · 325M float · 0.0000% daily turnover · Short 90% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions Dark Pool Short Interest

Income Trends

Revenue

$475.5B +6.6% ▲

5Y CAGR: +10.2%

Gross Profit

$282.3B +0.3% ▲

5Y CAGR: +4.7%

Operating Income

$120.2B -3.2% ▼

5Y CAGR: -0.0%

Net Income

$92.1B -31.7% ▼

5Y CAGR: +10.4%

EPS (Diluted)

$114.50 -28.9% ▼

5Y CAGR: +13.1%

EBITDA

$131.6B -37.2% ▼

5Y CAGR: +0.2%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$274.5B	$353.7B	$423.4B	$446.2B	$475.5B
YoY Growth	-6.3%	+28.9%	+19.7%	+5.4%	+6.6%
Cost of Revenue	$72.1B	$105.8B	$137.9B	$164.8B	$193.3B
Gross Profit	$202.3B	$247.9B	$285.4B	$281.4B	$282.3B
Gross Margin	73.7%	70.1%	67.4%	63.1%	59.4%
R&D Expenses	$21.0B	$25.9B	$24.6B	$0	$0
SG&A Expenses	$108.5B	$139.3B	$124.4B	$142.2B	$162.1B
Operating Expenses	$108.5B	$139.3B	$147.7B	$157.2B	$162.1B
Operating Income	$93.9B	$108.6B	$137.7B	$124.2B	$120.2B
Operating Margin	34.2%	30.7%	32.5%	27.8%	25.3%
Interest Expense	$1.4B	$12.9B	$7.3B	$3.4B	$10.5B
Income Before Tax	$135.5B	$140.5B	$125.9B	$196.0B	$140.6B
Tax Expense	$22.4B	$40.5B	$54.8B	$59.8B	$50.8B
Net Income	$114.9B	$100.3B	$70.6B	$134.8B	$92.1B
Net Margin	41.9%	28.4%	16.7%	30.2%	19.4%
EPS (Diluted)	$126.55	$113.81	$82.35	$161.09	$114.50
EBITDA	$102.8B	$115.8B	$141.8B	$209.5B	$131.6B
Shares Outstanding	903M	882M	857M	837M	807M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$135.6B	$79.7B	$113.9B	$118.8B	$120.4B	$123.7B	$153.2B	$120.2B
Cost of Revenue	$46.1B	$34.0B	$39.2B	$47.2B	$46.5B	$60.9B	$50.4B	$48.6B
Gross Profit	$89.5B	$45.8B	$74.7B	$71.6B	$73.9B	$62.9B	$102.7B	$71.6B
Gross Margin	66.0%	57.4%	65.6%	60.3%	61.4%	50.8%	67.1%	59.5%
R&D Expenses	$0	$24.9B	$0	$0	$0	$0	$0	$0
SG&A Expenses	$71.2B	$11.2B	$33.2B	$35.2B	$38.6B	$55.6B	$43.3B	$39.3B
Operating Expenses	$37.9B	$32.5B	$33.1B	$35.3B	$38.6B	$55.6B	$43.3B	$39.3B
Operating Income	$51.5B	$13.3B	$41.6B	$36.4B	$35.4B	$7.2B	$59.5B	$32.2B
Operating Margin	38.0%	16.7%	36.5%	30.6%	29.4%	5.9%	38.8%	26.8%
Interest Expense	$0	$10.4B	$0	$9.1B	$2.8B	$0	$1.2B	$148M
Income Before Tax	$38.9B	$41.4B	$38.7B	$28.8B	$55.2B	$18.5B	$75.7B	$40.3B
Tax Expense	$10.2B	$9.2B	$12.4B	$13.0B	$16.9B	$8.7B	$19.0B	$10.6B
Net Income	$27.0B	$32.0B	$26.3B	$16.8B	$38.7B	$10.9B	$57.6B	$29.4B
Net Margin	19.9%	40.2%	23.1%	14.1%	32.1%	8.8%	37.6%	24.5%
EPS (Diluted)	$32.34	$38.66	$32.07	$20.78	$48.00	$13.85	$71.90	$37.13
EBITDA	$54.1B	$8.7B	$44.3B	$40.5B	$67.0B	$10.2B	$62.8B	$35.5B
Shares Outstanding	836M	827M	819M	807M	806M	785M	795M	788M

NEXOF OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet