Also trades as: 9101.T (JPX) · $vol 137M · NYUKF (OTC) · $vol 0M · NYK.F (FSX) · $vol 0M

$9.10

+0.07 (+0.78%)

Weekly Expected Move ±4.0%

$8 $9 $9 $9 $10

OTC · Industrials · Marine Shipping · Tech Score Neutral · Power 45 · $18.4B mcap · 404M float · 0.021% daily turnover · Short 60% of daily vol

Revenue

$2.57T -0.7% ▼

5Y CAGR: +9.8%

Gross Profit

$455.3B -3.0% ▼

5Y CAGR: +14.3%

Operating Income

$147.0B -30.3% ▼

5Y CAGR: +15.5%

Net Income

$224.5B -53.0% ▼

5Y CAGR: +10.0%

EPS (Diluted)

$107.05 -51.4% ▼

5Y CAGR: +14.3%

EBITDA

$332.7B -51.8% ▼

5Y CAGR: +2.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$2.28T	$2.62T	$2.39T	$2.59T	$2.57T
YoY Growth	+41.8%	+14.7%	-8.7%	+8.4%	-0.7%
Cost of Revenue	$1.83T	$2.11T	$1.97T	$2.12T	$2.11T
Gross Profit	$453.4B	$510.1B	$413.3B	$469.3B	$455.3B
Gross Margin	19.9%	19.5%	17.3%	18.1%	17.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$184.5B	$213.8B	$238.6B	$258.5B	$308.3B
Operating Expenses	$184.5B	$213.8B	$238.6B	$258.5B	$308.3B
Operating Income	$268.9B	$296.4B	$174.7B	$210.8B	$147.0B
Operating Margin	11.8%	11.3%	7.3%	8.1%	5.7%
Interest Expense	$12.3B	$15.4B	$13.8B	$20.2B	$24.1B
Income Before Tax	$1.04T	$1.08T	$318.8B	$515.4B	$293.5B
Tax Expense	$19.5B	$58.1B	$83.6B	$28.7B	$64.8B
Net Income	$1.01T	$1.01T	$228.6B	$477.7B	$224.5B
Net Margin	44.2%	38.7%	9.6%	18.5%	8.7%
EPS (Diluted)	$398.25	$398.74	$93.63	$220.45	$107.05
EBITDA	$1.16T	$1.22T	$484.1B	$690.8B	$332.7B
Shares Outstanding	2.53B	2.54B	2.44B	2.17B	2.10B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$651.7B	$665.1B	$660.1B	$611.7B	$600.9B	$591.3B	$641.3B	$622.9B
Cost of Revenue	$524.3B	$550.3B	$534.2B	$510.5B	$494.6B	$489.4B	$532.9B	$504.3B
Gross Profit	$127.4B	$114.8B	$125.9B	$101.2B	$106.4B	$101.9B	$108.5B	$118.5B
Gross Margin	19.5%	17.3%	19.1%	16.5%	17.7%	17.2%	16.9%	19.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$61.5B	$65.1B	$63.4B	$68.6B	$68.6B	$71.1B	$75.8B	$79.3B
Operating Expenses	$61.5B	$65.1B	$63.4B	$68.6B	$68.6B	$71.1B	$75.8B	$79.3B
Operating Income	$66.6B	$46.1B	$63.1B	$30.6B	$37.8B	$30.8B	$32.7B	$39.2B
Operating Margin	10.2%	6.9%	9.6%	5.0%	6.3%	5.2%	5.1%	6.3%
Interest Expense	$6.7B	$2.4B	$359M	$1.7B	$34M	$4.7B	$5.9B	$7.5B
Income Before Tax	$136.2B	$158.5B	$153.7B	$65.3B	$68.3B	$61.7B	$61.1B	$89.5B
Tax Expense	$21.7B	$9.5B	$17.5B	-$18.8B	$15.0B	$8.6B	$16.0B	$22.4B
Net Income	$113.9B	$148.9B	$133.8B	$80.7B	$52.1B	$51.0B	$45.5B	$66.0B
Net Margin	17.5%	22.4%	20.3%	13.2%	8.7%	8.6%	7.1%	10.6%
EPS (Diluted)	$48.47	$69.09	$58.57	$37.83	$24.18	$24.00	$21.99	$31.96
EBITDA	$183.3B	$200.2B	$197.9B	$109.8B	$76.4B	$104.4B	$121.1B	$86.0B
Shares Outstanding	2.27B	2.25B	2.21B	2.17B	2.15B	2.12B	2.07B	2.06B

NPNYY OTC