Also trades as: 2282.T (JPX) · $vol 22M · NIPMY (OTC) · $vol 0M

$11.00

+0.00 (+0.00%)

OTC · Consumer Defensive · Packaged Foods · Tech Score Sell · Power 45 · $3.1B mcap · 235M float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$1.47T +7.0% ▲

5Y CAGR: +4.5%

Gross Profit

$252.2B +14.4% ▲

5Y CAGR: +4.9%

Operating Income

$58.0B +61.3% ▲

5Y CAGR: +2.8%

Net Income

$35.3B +32.7% ▲

5Y CAGR: +1.6%

EPS (Diluted)

$120.90 +37.9% ▲

5Y CAGR: -17.6%

EBITDA

$103.3B +26.5% ▲

5Y CAGR: +3.9%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.15T	$1.26T	$1.30T	$1.37T	$1.47T
YoY Growth	-2.1%	+9.4%	+3.5%	+5.1%	+7.0%
Cost of Revenue	$953.0B	$1.08T	$1.10T	$1.15T	$1.21T
Gross Profit	$198.9B	$177.0B	$203.6B	$220.4B	$252.2B
Gross Margin	17.3%	14.1%	15.6%	16.1%	17.2%
R&D Expenses	$3.2B	$3.2B	$3.2B	$3.1B	$0
SG&A Expenses	$143.7B	$150.6B	$156.7B	$184.4B	$194.2B
Operating Expenses	$156.6B	$166.1B	$172.1B	$184.4B	$194.2B
Operating Income	$42.1B	$11.0B	$31.6B	$35.9B	$58.0B
Operating Margin	3.7%	0.9%	2.4%	2.6%	4.0%
Interest Expense	$3.9B	$1.8B	$3.0B	$2.7B	$4.4B
Income Before Tax	$51.4B	$22.2B	$40.6B	$37.2B	$54.9B
Tax Expense	$12.7B	$4.8B	$11.3B	$9.4B	$17.7B
Net Income	$48.0B	$16.6B	$28.1B	$26.6B	$35.3B
Net Margin	4.2%	1.3%	2.2%	1.9%	2.4%
EPS (Diluted)	$469.81	$176.25	$273.70	$263.05	$120.90
EBITDA	$79.0B	$49.0B	$83.3B	$81.6B	$103.3B
Shares Outstanding	102M	102M	103M	101M	291M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$338.1B	$345.8B	$371.2B	$315.5B	$354.1B	$373.7B	$386.3B	$351.0B
Cost of Revenue	$279.3B	$288.8B	$310.9B	$271.2B	$288.4B	$308.6B	$319.3B	$297.1B
Gross Profit	$58.8B	$57.0B	$60.2B	$44.4B	$65.8B	$65.2B	$67.0B	$53.9B
Gross Margin	17.4%	16.5%	16.2%	14.1%	18.6%	17.4%	17.4%	15.4%
R&D Expenses	$0	$0	$0	$3.1B	$0	$0	$0	$0
SG&A Expenses	$45.0B	$44.8B	$46.8B	$47.8B	$47.5B	$47.9B	$48.5B	$50.1B
Operating Expenses	$45.0B	$44.8B	$46.8B	$47.8B	$47.5B	$47.9B	$48.5B	$50.1B
Operating Income	$13.8B	$12.2B	$13.5B	-$3.5B	$18.3B	$17.3B	$18.6B	$3.7B
Operating Margin	4.1%	3.5%	3.6%	-1.1%	5.2%	4.6%	4.8%	1.1%
Interest Expense	$642M	$361M	$0	$45M	$8M	$867M	$851M	$1.5B
Income Before Tax	$19.8B	$9.1B	$14.4B	-$6.1B	$18.4B	$20.1B	$15.4B	$893M
Tax Expense	$5.9B	$3.2B	$3.4B	-$3.2B	$5.9B	$6.9B	$5.2B	-$156M
Net Income	$13.0B	$4.8B	$11.3B	-$2.6B	$11.4B	$11.9B	$10.4B	$1.5B
Net Margin	3.9%	1.4%	3.0%	-0.8%	3.2%	3.2%	2.7%	0.4%
EPS (Diluted)	$127.09	$47.01	$112.63	$-25.95	$38.46	$40.67	$36.01	$5.86
EBITDA	$29.2B	$20.0B	$24.6B	$4.9B	$29.8B	$32.7B	$28.0B	$15.2B
Shares Outstanding	103M	102M	100M	99M	297M	295M	289M	248M

NHFOF OTC