Also trades as: 4021.T (JPX) · $vol 34M

$52.44

+1.31 (+2.56%)

Weekly Expected Move ±9.4%

$43 $48 $52 $57 $62

OTC · Basic Materials · Chemicals · Tech Score Neutral · Power 66 · $7.0B mcap · 131M float · 0.0001% daily turnover · Short 19% of daily vol

Revenue

$296.4B +17.9% ▲

5Y CAGR: +7.2%

Gross Profit

$138.8B +19.1% ▲

5Y CAGR: +9.6%

Operating Income

$67.4B +18.6% ▲

5Y CAGR: +9.6%

Net Income

$52.7B +22.4% ▲

5Y CAGR: +9.5%

EPS (Diluted)

$389.86 +24.5% ▲

5Y CAGR: +11.0%

EBITDA

$83.8B +12.5% ▲

5Y CAGR: +9.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$208.0B	$228.1B	$226.7B	$251.4B	$296.4B
YoY Growth	-0.5%	+9.7%	-0.6%	+10.9%	+17.9%
Cost of Revenue	$106.9B	$121.3B	$121.9B	$134.8B	$157.6B
Gross Profit	$101.1B	$106.8B	$104.8B	$116.5B	$138.8B
Gross Margin	48.6%	46.8%	46.2%	46.4%	46.8%
R&D Expenses	$16.0B	$16.8B	$17.3B	$0	$0
SG&A Expenses	$41.2B	$45.3B	$47.1B	$59.7B	$71.5B
Operating Expenses	$50.1B	$54.5B	$56.6B	$59.7B	$71.5B
Operating Income	$51.0B	$52.3B	$48.2B	$56.8B	$67.4B
Operating Margin	24.5%	22.9%	21.3%	22.6%	22.7%
Interest Expense	$73M	$252M	$526M	$654M	$420M
Income Before Tax	$54.2B	$56.6B	$51.8B	$59.5B	$69.9B
Tax Expense	$15.0B	$15.2B	$13.6B	$16.5B	$16.3B
Net Income	$38.8B	$41.1B	$38.0B	$43.0B	$52.7B
Net Margin	18.6%	18.0%	16.8%	17.1%	17.8%
EPS (Diluted)	$271.88	$291.36	$272.82	$313.26	$389.86
EBITDA	$61.2B	$63.3B	$62.0B	$74.5B	$83.8B
Shares Outstanding	143M	141M	139M	137M	135M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$58.7B	$59.5B	$56.6B	$76.5B	$69.9B	$61.3B	$66.5B	$98.8B
Cost of Revenue	$29.7B	$31.5B	$29.2B	$44.4B	$35.8B	$33.0B	$33.7B	$55.0B
Gross Profit	$28.9B	$28.0B	$27.5B	$32.1B	$34.1B	$28.2B	$32.8B	$43.7B
Gross Margin	49.3%	47.0%	48.5%	42.0%	48.8%	46.1%	49.3%	44.3%
R&D Expenses	$0	$0	$0	$17.6B	$0	$0	$0	$0
SG&A Expenses	$14.5B	$14.1B	$14.8B	$16.4B	$16.0B	$16.5B	$17.1B	$21.8B
Operating Expenses	$14.5B	$14.1B	$14.8B	$16.4B	$16.0B	$16.5B	$17.1B	$21.8B
Operating Income	$14.4B	$13.9B	$12.7B	$15.8B	$18.1B	$11.7B	$15.7B	$21.9B
Operating Margin	24.6%	23.4%	22.5%	20.6%	25.9%	19.1%	23.5%	22.2%
Interest Expense	$233M	$0	$0	$1M	$955K	$85M	$72M	$262M
Income Before Tax	$16.0B	$12.7B	$15.4B	$15.3B	$18.1B	$11.9B	$17.0B	$22.9B
Tax Expense	$4.3B	$4.2B	$3.8B	$4.2B	$3.9B	$2.7B	$4.3B	$5.3B
Net Income	$11.6B	$8.9B	$11.2B	$11.3B	$13.9B	$9.1B	$12.4B	$17.3B
Net Margin	19.7%	15.0%	19.7%	14.8%	19.9%	14.8%	18.7%	17.5%
EPS (Diluted)	$83.77	$64.95	$81.51	$83.03	$102.20	$67.52	$92.54	$127.60
EBITDA	$18.0B	$16.5B	$16.7B	$20.0B	$21.4B	$15.6B	$19.9B	$26.8B
Shares Outstanding	138M	138M	137M	137M	136M	135M	135M	135M

NNCHY OTC