Also trades as: 3863.T (JPX) · $vol 7M

$7.10

+0.00 (+0.00%)

OTC · Basic Materials · Paper, Lumber & Forest Products · Tech Score Neutral · Power 49 · $818.7M mcap · 87M float · 0.0003% daily turnover · Short 100% 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

$1.20T +1.5% ▲

5Y CAGR: +3.6%

Gross Profit

$200.3B +4.8% ▲

5Y CAGR: -0.3%

Operating Income

$25.4B +28.7% ▲

5Y CAGR: +5.7%

Net Income

$11.8B +160.3% ▲

5Y CAGR: +29.9%

EPS (Diluted)

$102.26 +160.0% ▲

5Y CAGR: +29.9%

EBITDA

$89.0B -0.7% ▼

5Y CAGR: +0.9%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.05T	$1.15T	$1.17T	$1.18T	$1.20T
YoY Growth	+3.7%	+10.3%	+1.3%	+1.3%	+1.5%
Cost of Revenue	$872.0B	$1.01T	$985.9B	$991.4B	$999.8B
Gross Profit	$173.1B	$144.4B	$181.4B	$191.1B	$200.3B
Gross Margin	16.6%	12.5%	15.5%	16.2%	16.7%
R&D Expenses	$5.7B	$5.8B	$0	$0	$0
SG&A Expenses	$86.7B	$96.7B	$87.6B	$93.7B	$174.9B
Operating Expenses	$159.8B	$180.4B	$164.1B	$171.4B	$174.9B
Operating Income	$12.1B	-$26.9B	$17.3B	$19.7B	$25.4B
Operating Margin	1.2%	-2.3%	1.5%	1.7%	2.1%
Interest Expense	$7.4B	$7.8B	$10.2B	$9.2B	$11.3B
Income Before Tax	$7.8B	-$41.4B	$31.2B	$12.7B	$24.6B
Tax Expense	$4.5B	$7.3B	$4.2B	$5.5B	$10.7B
Net Income	$2.0B	-$50.4B	$22.7B	$4.5B	$11.8B
Net Margin	0.2%	-4.4%	1.9%	0.4%	1.0%
EPS (Diluted)	$17.23	$-436.27	$197.09	$39.33	$102.26
EBITDA	$79.7B	$33.7B	$106.7B	$89.6B	$89.0B
Shares Outstanding	116M	116M	115M	115M	115M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$287.0B	$297.5B	$301.7B	$296.2B	$292.6B	$300.8B	$300.6B	$305.0B
Cost of Revenue	$240.9B	$257.0B	$248.7B	$244.8B	$243.5B	$253.2B	$250.2B	$252.0B
Gross Profit	$46.1B	$40.5B	$53.0B	$51.4B	$49.1B	$47.6B	$50.3B	$53.0B
Gross Margin	16.1%	13.6%	17.6%	17.4%	16.8%	15.8%	16.7%	17.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$42.0B	$42.6B	$44.0B	$42.8B	$43.6B	$44.1B	$44.3B	$42.8B
Operating Expenses	$42.0B	$42.6B	$44.0B	$42.8B	$43.6B	$44.1B	$44.3B	$42.8B
Operating Income	$4.1B	-$2.1B	$9.0B	$8.6B	$5.5B	$3.6B	$6.0B	$10.2B
Operating Margin	1.4%	-0.7%	3.0%	2.9%	1.9%	1.2%	2.0%	3.4%
Interest Expense	$2.1B	$1.6B	$1.6B	$1.9B	$17M	$2.7B	$3.0B	$3.1B
Income Before Tax	$1.3B	-$11.7B	$16.3B	$5.9B	$5.6B	$700M	$10.2B	$8.1B
Tax Expense	$2.4B	-$822M	$3.1B	$839M	$3.0B	$1.2B	$2.7B	$3.8B
Net Income	-$1.1B	-$11.3B	$12.4B	$4.5B	$1.9B	-$1.2B	$7.0B	$4.0B
Net Margin	-0.4%	-3.8%	4.1%	1.5%	0.7%	-0.4%	2.3%	1.3%
EPS (Diluted)	$-9.43	$-97.59	$107.52	$38.83	$16.50	$-10.10	$60.63	$35.15
EBITDA	$20.5B	$14.3B	$25.4B	$25.6B	$22.4B	$2.4B	$29.0B	$26.2B
Shares Outstanding	115M	115M	115M	115M	115M	115M	116M	115M

NIJPF OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet