Also trades as: 5334.T (JPX) · $vol 50M · NGKSF (OTC) · $vol 0M

$8.45

-16.90 (-66.67%)

OTC · Consumer Cyclical · Auto - Parts · Tech Score Neutral · Power 55 · $9.9B mcap · 507M float · 0.0001% daily turnover · Short 30% of daily vol

Revenue

$775.3B +18.7% ▲

5Y CAGR: +12.6%

Gross Profit

$297.8B +15.4% ▲

5Y CAGR: +18.0%

Operating Income

$148.9B +14.8% ▲

5Y CAGR: +26.3%

Net Income

$119.7B +29.2% ▲

5Y CAGR: +25.6%

EPS (Diluted)

$100.66 +29.5% ▲

5Y CAGR: +1.3%

EBITDA

$196.6B +9.2% ▲

5Y CAGR: +19.3%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$491.7B	$562.6B	$614.5B	$653.0B	$775.3B
YoY Growth	+15.0%	+14.4%	+9.2%	+6.3%	+18.7%
Cost of Revenue	$335.6B	$364.7B	$388.3B	$394.9B	$477.5B
Gross Profit	$156.2B	$197.8B	$226.2B	$258.1B	$297.8B
Gross Margin	31.8%	35.2%	36.8%	39.5%	38.4%
R&D Expenses	$23.7B	$27.9B	$0	$0	$0
SG&A Expenses	$87.9B	$102.7B	$122.9B	$133.6B	$148.9B
Operating Expenses	$94.1B	$109.1B	$118.6B	$128.4B	$148.9B
Operating Income	$75.5B	$87.9B	$107.6B	$129.7B	$148.9B
Operating Margin	15.4%	15.6%	17.5%	19.9%	19.2%
Interest Expense	$1.1B	$1.8B	$3.4B	$7.1B	$5.2B
Income Before Tax	$83.6B	$93.4B	$117.2B	$133.3B	$175.5B
Tax Expense	$24.1B	$29.8B	$34.8B	$40.5B	$52.0B
Net Income	$60.2B	$66.3B	$82.6B	$92.6B	$119.7B
Net Margin	12.2%	11.8%	13.4%	14.2%	15.4%
EPS (Diluted)	$148.01	$163.04	$204.74	$233.17	$100.66
EBITDA	$104.2B	$127.3B	$145.4B	$180.1B	$196.6B
Shares Outstanding	407M	407M	404M	397M	1.19B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$165.4B	$159.1B	$161.1B	$167.3B	$169.9B	$184.4B	$178.0B	$208.9B
Cost of Revenue	$98.5B	$95.1B	$97.7B	$103.6B	$103.5B	$112.6B	$103.8B	$136.7B
Gross Profit	$67.0B	$64.1B	$63.3B	$63.7B	$66.4B	$71.8B	$74.3B	$72.2B
Gross Margin	40.5%	40.3%	39.3%	38.1%	39.1%	38.9%	41.7%	34.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$30.4B	$31.6B	$33.2B	$38.4B	$31.8B	$32.6B	$35.5B	$42.5B
Operating Expenses	$30.4B	$31.6B	$33.2B	$38.4B	$32.6B	$32.6B	$35.5B	$42.5B
Operating Income	$36.5B	$32.5B	$30.2B	$25.3B	$33.8B	$39.2B	$38.8B	$29.7B
Operating Margin	22.1%	20.4%	18.7%	15.1%	19.9%	21.3%	21.8%	14.2%
Interest Expense	$1.5B	$3.7B	$0	$30M	$69M	$683M	$1.0B	$1.3B
Income Before Tax	$42.4B	$29.5B	$35.0B	$26.4B	$33.8B	$43.1B	$42.8B	$48.2B
Tax Expense	$14.6B	$6.9B	$10.9B	$8.2B	$9.7B	$9.7B	$12.3B	$18.0B
Net Income	$27.8B	$22.5B	$24.1B	$18.2B	$24.0B	$30.2B	$30.3B	$29.9B
Net Margin	16.8%	14.2%	14.9%	10.9%	14.1%	16.4%	17.0%	14.3%
EPS (Diluted)	$69.92	$56.82	$60.60	$45.80	$60.55	$25.33	$25.53	$25.57
EBITDA	$48.6B	$42.9B	$40.7B	$36.0B	$43.5B	$54.3B	$54.6B	$43.6B
Shares Outstanding	398M	397M	397M	397M	397M	1.19B	1.19B	1.18B

NGKSY OTC