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

$10.73

-3.27 (-23.36%)

Weekly Expected Move ±19.8%

$6 $9 $11 $13 $15

OTC · Consumer Defensive · Packaged Foods · Tech Score Neutral · Power 53 · $2.0B mcap · 93M float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$1.55T +12.7% ▲

5Y CAGR: +5.6%

Gross Profit

$265.7B +20.6% ▲

5Y CAGR: +7.5%

Operating Income

$61.1B +70.0% ▲

5Y CAGR: +3.9%

Net Income

$37.2B +39.9% ▲

5Y CAGR: +2.7%

EPS (Diluted)

$191.74 +45.8% ▲

5Y CAGR: +3.8%

EBITDA

$108.8B +33.3% ▲

5Y CAGR: +5.0%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.17T	$1.26T	$1.30T	$1.37T	$1.55T
YoY Growth	-0.1%	+7.3%	+3.5%	+5.1%	+12.7%
Cost of Revenue	$967.2B	$1.10T	$1.10T	$1.15T	$1.28T
Gross Profit	$184.7B	$161.6B	$203.6B	$220.4B	$265.7B
Gross Margin	15.7%	12.8%	15.6%	16.1%	17.2%
R&D Expenses	$3.2B	$3.2B	$3.2B	$0	$0
SG&A Expenses	$143.7B	$150.6B	$156.7B	$184.4B	$204.6B
Operating Expenses	$142.3B	$166.1B	$172.1B	$184.4B	$204.6B
Operating Income	$42.1B	$11.0B	$31.6B	$35.9B	$61.1B
Operating Margin	3.6%	0.9%	2.4%	2.6%	4.0%
Interest Expense	$3.9B	$1.8B	$3.0B	$2.7B	$4.6B
Income Before Tax	$51.4B	$22.2B	$40.6B	$37.2B	$57.8B
Tax Expense	$12.7B	$4.8B	$11.3B	$9.4B	$18.7B
Net Income	$48.0B	$16.6B	$28.1B	$26.6B	$37.2B
Net Margin	4.1%	1.3%	2.2%	1.9%	2.4%
EPS (Diluted)	$234.91	$88.13	$136.85	$131.53	$191.74
EBITDA	$79.0B	$49.0B	$83.3B	$81.6B	$108.8B
Shares Outstanding	205M	205M	205M	202M	194M

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	$374.9B	$393.0B	$355.2B
Cost of Revenue	$279.3B	$288.8B	$310.9B	$271.2B	$288.4B	$309.5B	$324.8B	$300.7B
Gross Profit	$58.8B	$57.0B	$60.2B	$44.4B	$65.8B	$65.4B	$68.2B	$54.5B
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	$48.0B	$49.3B	$50.8B
Operating Expenses	$45.0B	$44.8B	$46.8B	$47.8B	$47.5B	$48.0B	$49.3B	$50.8B
Operating Income	$13.8B	$12.2B	$13.5B	-$3.5B	$18.3B	$17.4B	$18.9B	$3.8B
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	$870M	$865M	$1.5B
Income Before Tax	$19.8B	$9.1B	$14.4B	-$6.1B	$18.4B	$20.2B	$15.7B	$903M
Tax Expense	$5.9B	$3.2B	$3.4B	-$3.2B	$5.9B	$6.9B	$5.3B	-$158M
Net Income	$13.0B	$4.8B	$11.3B	-$2.6B	$11.4B	$12.0B	$10.6B	$1.5B
Net Margin	3.9%	1.4%	3.0%	-0.8%	3.2%	3.2%	2.7%	0.4%
EPS (Diluted)	$63.55	$23.51	$56.32	$-12.97	$57.70	$61.00	$54.95	$9.15
EBITDA	$29.2B	$20.0B	$24.6B	$4.9B	$29.8B	$32.8B	$28.5B	$15.4B
Shares Outstanding	205M	205M	200M	198M	198M	196M	192M	166M

NIPMY OTC