Also trades as: 3231.T (JPX) · $vol 24M

$5.30

-0.36 (-6.36%)

OTC · Real Estate · Real Estate - Development · Tech Score Neutral · Power 60 · $4.5B mcap · 511M float · 0.0000% daily turnover · Short 90% 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

$942.5B +24.4% ▲

5Y CAGR: +10.2%

Gross Profit

$302.6B +13.5% ▲

5Y CAGR: +9.3%

Operating Income

$138.2B +16.2% ▲

5Y CAGR: +12.6%

Net Income

$82.9B +10.8% ▲

5Y CAGR: +14.5%

EPS (Diluted)

$96.67 +11.5% ▲

5Y CAGR: -16.0%

EBITDA

$167.6B +18.8% ▲

5Y CAGR: +11.7%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$645.0B	$654.7B	$734.7B	$757.6B	$942.5B
YoY Growth	+11.1%	+1.5%	+12.2%	+3.1%	+24.4%
Cost of Revenue	$397.6B	$439.7B	$490.2B	$491.0B	$639.9B
Gross Profit	$183.1B	$205.3B	$244.5B	$266.6B	$302.6B
Gross Margin	28.4%	31.4%	33.3%	35.2%	32.1%
R&D Expenses	$65M	$18M	$19M	$0	$0
SG&A Expenses	$114.0B	$123.0B	$30.9B	$147.6B	$164.3B
Operating Expenses	$114.1B	$123.1B	$132.4B	$147.6B	$164.3B
Operating Income	$91.2B	$99.6B	$112.1B	$119.0B	$138.2B
Operating Margin	14.1%	15.2%	15.3%	15.7%	14.7%
Interest Expense	$8.8B	$10.2B	$14.1B	$15.9B	$19.0B
Income Before Tax	$81.1B	$88.1B	$96.7B	$104.3B	$109.5B
Tax Expense	$25.7B	$23.4B	$28.5B	$29.3B	$26.5B
Net Income	$55.3B	$64.5B	$68.2B	$74.8B	$82.9B
Net Margin	8.6%	9.9%	9.3%	9.9%	8.8%
EPS (Diluted)	$61.38	$72.87	$78.31	$86.69	$96.67
EBITDA	$110.3B	$120.2B	$131.2B	$141.0B	$167.6B
Shares Outstanding	180M	177M	174M	863M	5M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$200.9B	$180.4B	$190.5B	$185.8B	$221.4B	$178.8B	$184.0B	$363.2B
Cost of Revenue	$129.2B	$114.6B	$124.8B	$122.4B	$148.9B	$117.4B	$129.1B	$262.8B
Gross Profit	$71.8B	$65.8B	$65.7B	$63.4B	$72.5B	$61.4B	$54.9B	$100.4B
Gross Margin	35.7%	36.5%	34.5%	34.1%	32.8%	34.4%	29.9%	27.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$33.6B	$35.6B	$35.2B	$43.3B	$35.7B	$0	$0	$0
Operating Expenses	$33.6B	$35.6B	$35.2B	$43.3B	$35.7B	$220M	$31.8B	$42.2B
Operating Income	$38.2B	$30.2B	$30.5B	$20.1B	$36.8B	$20.7B	$23.1B	$58.3B
Operating Margin	19.0%	16.7%	16.0%	10.8%	16.6%	11.6%	12.6%	16.0%
Interest Expense	$0	$3.9B	$3.9B	$3.9B	$4.1B	$29M	$29M	$5.9B
Income Before Tax	$33.7B	$25.0B	$28.3B	$17.2B	$33.2B	$11.0B	$6.1B	$59.8B
Tax Expense	$9.3B	$6.9B	$8.4B	$4.7B	$10.0B	$2.7B	-$5.5B	$19.5B
Net Income	$24.4B	$18.1B	$19.9B	$12.4B	$23.2B	$8.3B	$11.6B	$40.2B
Net Margin	12.2%	10.0%	10.4%	6.7%	10.5%	4.6%	6.3%	11.1%
EPS (Diluted)	$141.20	$20.90	$23.06	$14.45	$26.98	$10.00	$13.57	$46.34
EBITDA	$43.1B	$35.2B	$35.6B	$25.8B	$43.8B	$28.4B	$30.5B	$73.2B
Shares Outstanding	173M	866M	863M	860M	860M	6M	5M	856M

NMEHF OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet