Also trades as: 4272.T (JPX) · $vol 8M · NPKYF (OTC) · $vol 0M

$13.16

+0.00 (+0.00%)

OTC · Basic Materials · Chemicals · Tech Score Sell · Power 45 · $2.0B mcap · 132M float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$256.4B +15.2% ▲

5Y CAGR: +8.1%

Gross Profit

$77.3B +8.1% ▲

5Y CAGR: +6.5%

Operating Income

$23.8B +16.7% ▲

5Y CAGR: +9.4%

Net Income

$26.1B +49.2% ▲

5Y CAGR: +15.8%

EPS (Diluted)

$170.96 +59.5% ▲

5Y CAGR: +18.4%

EBITDA

$40.5B +11.6% ▲

5Y CAGR: +5.4%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$184.8B	$198.4B	$201.8B	$222.6B	$256.4B
YoY Growth	+6.6%	+7.3%	+1.7%	+10.3%	+15.2%
Cost of Revenue	$120.8B	$131.6B	$141.5B	$151.1B	$179.2B
Gross Profit	$64.0B	$66.8B	$60.3B	$71.5B	$77.3B
Gross Margin	34.6%	33.6%	29.9%	32.1%	30.1%
R&D Expenses	$13.0B	$13.3B	$19.8B	$0	$0
SG&A Expenses	$42.9B	$45.2B	$33.2B	$51.1B	$53.5B
Operating Expenses	$42.9B	$45.2B	$53.0B	$51.1B	$53.5B
Operating Income	$21.1B	$21.5B	$7.3B	$20.4B	$23.8B
Operating Margin	11.4%	10.8%	3.6%	9.2%	9.3%
Interest Expense	$82M	$103M	$127M	$224M	$500M
Income Before Tax	$23.7B	$21.0B	$7.2B	$22.0B	$35.6B
Tax Expense	$6.5B	$5.9B	$3.0B	$4.4B	$9.4B
Net Income	$17.2B	$15.0B	$4.1B	$17.5B	$26.1B
Net Margin	9.3%	7.6%	2.0%	7.9%	10.2%
EPS (Diluted)	$101.65	$89.33	$24.80	$107.16	$170.96
EBITDA	$37.9B	$35.3B	$21.7B	$36.3B	$40.5B
Shares Outstanding	169M	168M	166M	163M	153M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$53.6B	$55.5B	$58.8B	$54.6B	$54.8B	$59.8B	$62.1B	$68.5B
Cost of Revenue	$36.4B	$37.8B	$39.5B	$37.3B	$38.2B	$42.2B	$43.4B	$47.5B
Gross Profit	$17.2B	$17.6B	$19.3B	$17.3B	$16.6B	$17.6B	$18.7B	$21.0B
Gross Margin	32.1%	31.8%	32.9%	31.7%	30.3%	29.4%	30.2%	30.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$11.6B	$12.0B	$12.4B	$15.0B	$12.2B	$11.2B	$12.9B	$14.8B
Operating Expenses	$11.6B	$12.0B	$12.4B	$15.0B	$12.2B	$11.2B	$12.9B	$14.8B
Operating Income	$5.6B	$5.6B	$7.0B	$2.3B	$4.4B	$6.4B	$5.8B	$6.2B
Operating Margin	10.4%	10.1%	11.8%	4.2%	8.0%	10.6%	9.3%	9.1%
Interest Expense	$90M	$0	$0	$177K	$982K	$61M	$229M	$46M
Income Before Tax	$5.7B	$3.0B	$10.3B	$3.1B	$6.0B	$10.7B	$8.0B	$9.3B
Tax Expense	$2.1B	$551M	$2.9B	-$1.1B	$1.7B	$3.2B	$2.2B	$1.9B
Net Income	$3.6B	$2.4B	$7.3B	$4.2B	$4.3B	$7.5B	$5.7B	$7.5B
Net Margin	6.6%	4.3%	12.5%	7.7%	7.8%	12.6%	9.2%	10.9%
EPS (Diluted)	$21.52	$14.65	$45.01	$26.13	$27.29	$48.63	$37.99	$49.53
EBITDA	$8.9B	$9.0B	$10.6B	$5.8B	$7.9B	$14.8B	$12.3B	$10.5B
Shares Outstanding	166M	164M	163M	161M	157M	155M	151M	150M

NPKYY OTC