Also trades as: 5401.T (JPX) · $vol 148M · NPSCY (OTC) · $vol 1M

$4.25

-0.25 (-5.56%)

OTC · Basic Materials · Steel · Tech Score Neutral · Power 49 · $22.2B mcap · 4.40B float · 0.0002% daily turnover · Short 49% of daily vol

Revenue

$10.13T +16.5% ▲

5Y CAGR: +16.0%

Gross Profit

$1.45T +6.0% ▲

5Y CAGR: +20.8%

Operating Income

$453.7B -17.2% ▼

5Y CAGR: +36.4%

Net Income

$17.3B -95.1% ▼

EPS (Diluted)

$3.31 -95.1% ▼

EBITDA

$1.03T +8.1% ▲

5Y CAGR: +22.0%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$6.81T	$7.98T	$8.87T	$8.70T	$10.13T
YoY Growth	+41.0%	+17.1%	+11.2%	-1.9%	+16.5%
Cost of Revenue	$5.59T	$6.68T	$7.48T	$7.32T	$8.67T
Gross Profit	$1.22T	$1.29T	$1.39T	$1.37T	$1.45T
Gross Margin	17.9%	16.2%	15.6%	15.8%	14.4%
R&D Expenses	$66.4B	$70.6B	$0	$0	$0
SG&A Expenses	$470.4B	$579.4B	$730.4B	$815.8B	$1.00T
Operating Expenses	$544.7B	$579.4B	$608.1B	$823.7B	$1.00T
Operating Income	$840.9B	$883.6B	$778.7B	$548.0B	$453.7B
Operating Margin	12.4%	11.1%	8.8%	6.3%	4.5%
Interest Expense	$26.2B	$24.9B	$36.2B	$44.4B	$101.9B
Income Before Tax	$816.6B	$866.8B	$764.0B	$524.4B	$173.9B
Tax Expense	$149.1B	$128.1B	$176.1B	$141.4B	$128.9B
Net Income	$637.3B	$694.0B	$549.4B	$350.2B	$17.3B
Net Margin	9.4%	8.7%	6.2%	4.0%	0.2%
EPS (Diluted)	$657.48	$671.89	$527.96	$67.03	$3.31
EBITDA	$1.17T	$1.23T	$1.16T	$954.0B	$1.03T
Shares Outstanding	4.85B	5.16B	5.20B	5.22B	5.23B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$2.19T	$2.19T	$2.17T	$2.14T	$2.01T	$2.66T	$2.62T	$2.82T
Cost of Revenue	$1.83T	$1.86T	$1.82T	$1.81T	$1.71T	$2.31T	$2.25T	$2.40T
Gross Profit	$360.0B	$324.7B	$349.5B	$337.4B	$298.7B	$358.8B	$372.5B	$422.8B
Gross Margin	16.4%	14.8%	16.1%	15.7%	14.9%	13.5%	14.2%	15.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$196.1B	$195.4B	$213.9B	$210.5B	$206.9B	$253.7B	$267.6B	$271.3B
Operating Expenses	$123.0B	$268.4B	$159.2B	$355.5B	$438.3B	$253.7B	$267.6B	$271.3B
Operating Income	$237.0B	$56.3B	$190.4B	-$18.2B	-$139.6B	$105.1B	$104.9B	$151.6B
Operating Margin	10.8%	2.6%	8.8%	-0.8%	-6.9%	3.9%	4.0%	5.4%
Interest Expense	$9.3B	$6.1B	$6.6B	$5.5B	$5.6B	$28.3B	$28.9B	$32.7B
Income Before Tax	$231.5B	$132.7B	$183.8B	-$23.6B	-$145.2B	$116.7B	$86.3B	$117.4B
Tax Expense	$64.5B	$40.7B	$56.4B	-$20.2B	$45.5B	$23.6B	$8.1B	$51.5B
Net Income	$157.6B	$85.8B	$118.7B	-$11.8B	-$195.8B	$83.6B	$68.4B	$62.6B
Net Margin	7.2%	3.9%	5.5%	-0.6%	-9.7%	3.1%	2.6%	2.2%
EPS (Diluted)	$30.17	$16.42	$22.72	$-2.28	$-187.36	$16.00	$13.09	$11.97
EBITDA	$275.6B	$201.3B	$252.2B	$199.4B	$160.9B	$270.8B	$251.4B	$332.7B
Shares Outstanding	5.22B	5.23B	5.23B	5.20B	1.05B	5.23B	5.23B	5.23B

NISTF OTC