Also trades as: 3659.T (JPX) · $vol 53M · NEXOF (OTC) · $vol 0M

$17.06

+0.56 (+3.39%)

Weekly Expected Move ±9.0%

$14 $16 $17 $19 $20

OTC · Technology · Electronic Gaming & Multimedia · Tech Score Strong Sell · Power 36 · $13.5B mcap · 325M float · 0.011% daily turnover · Short 23% of daily vol

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

Analysis Technicals Weather Peers ESG Institutions ETF Exposure Dark Pool Short Interest

Income Trends

Revenue

$498.1B +11.6% ▲

5Y CAGR: +11.2%

Gross Profit

$295.7B +5.1% ▲

5Y CAGR: +5.7%

Operating Income

$125.9B +1.4% ▲

5Y CAGR: +2.5%

Net Income

$96.5B -28.4% ▼

5Y CAGR: +11.4%

EPS (Diluted)

$119.21 -26.1% ▼

5Y CAGR: +14.0%

EBITDA

$137.9B -34.2% ▼

5Y CAGR: +0.3%

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	$498.1B
YoY Growth	-6.3%	+28.9%	+19.7%	+5.4%	+11.6%
Cost of Revenue	$72.1B	$105.8B	$137.9B	$164.8B	$202.4B
Gross Profit	$202.3B	$247.9B	$285.4B	$281.4B	$295.7B
Gross Margin	73.7%	70.1%	67.4%	63.1%	59.4%
R&D Expenses	$0	$0	$24.6B	$0	$0
SG&A Expenses	$108.5B	$139.3B	$124.4B	$142.2B	$169.8B
Operating Expenses	$110.8B	$144.2B	$147.7B	$157.2B	$169.8B
Operating Income	$91.5B	$103.7B	$137.7B	$124.2B	$125.9B
Operating Margin	33.4%	29.3%	32.5%	27.8%	25.3%
Interest Expense	$1.4B	$12.9B	$7.3B	$3.4B	$11.0B
Income Before Tax	$135.5B	$140.5B	$125.9B	$196.0B	$147.3B
Tax Expense	$22.4B	$40.5B	$54.8B	$59.8B	$53.2B
Net Income	$114.9B	$100.3B	$70.6B	$134.8B	$96.5B
Net Margin	41.9%	28.4%	16.7%	30.2%	19.4%
EPS (Diluted)	$126.55	$113.81	$82.35	$161.38	$119.21
EBITDA	$102.8B	$160.2B	$141.8B	$209.5B	$137.9B
Shares Outstanding	903M	882M	857M	836M	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	$120.8B	$125.8B	$155.0B	$122.7B
Cost of Revenue	$46.1B	$34.0B	$39.2B	$47.2B	$46.6B	$61.9B	$51.1B	$49.6B
Gross Profit	$89.5B	$45.8B	$74.7B	$71.6B	$74.2B	$63.9B	$104.0B	$73.0B
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	$65.8B	$11.2B	$33.2B	$35.2B	$38.7B	$56.6B	$43.8B	$40.1B
Operating Expenses	$37.9B	$32.5B	$33.1B	$35.3B	$38.7B	$56.6B	$43.8B	$40.1B
Operating Income	$51.5B	$13.3B	$41.6B	$36.4B	$35.5B	$7.4B	$60.2B	$32.9B
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	$151M
Income Before Tax	$38.9B	$41.4B	$38.7B	$28.8B	$55.4B	$18.8B	$76.6B	$41.1B
Tax Expense	$10.2B	$9.2B	$12.4B	$13.0B	$17.0B	$8.9B	$19.2B	$10.8B
Net Income	$27.0B	$32.0B	$26.3B	$16.8B	$38.8B	$11.1B	$58.3B	$30.0B
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	$14.09	$73.50	$38.75
EBITDA	$54.1B	$8.7B	$44.3B	$40.5B	$67.2B	$10.4B	$63.5B	$36.2B
Shares Outstanding	836M	827M	819M	807M	806M	785M	795M	788M

NEXOY OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet