Also trades as: 3283.T (JPX) · $vol 8M

$532.49

+0.00 (+0.00%)

OTC · Real Estate · REIT - Industrial · Tech Score Neutral · Power 55 · $4.5B mcap · 7M float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$74.9B +22.0% ▲

5Y CAGR: +10.1%

Gross Profit

$18.9B -42.4% ▼

5Y CAGR: -6.3%

Operating Income

$33.7B +22.9% ▲

5Y CAGR: +9.0%

Net Income

$30.7B +22.3% ▲

5Y CAGR: +9.0%

EPS (Diluted)

$3663.67 -58.6% ▼

5Y CAGR: -11.0%

EBITDA

$48.7B +17.3% ▲

5Y CAGR: +8.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$50.0B	$54.4B	$59.4B	$61.4B	$74.9B
YoY Growth	+8.0%	+8.8%	+9.1%	+3.5%	+22.0%
Cost of Revenue	$22.0B	$30.2B	$33.3B	$28.6B	$56.0B
Gross Profit	$27.9B	$24.2B	$26.1B	$32.9B	$18.9B
Gross Margin	55.9%	44.5%	44.0%	53.5%	25.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$4.5B	$95M	$44M	$5.3B	$5.5B
Operating Expenses	$4.6B	$236M	$185M	$5.5B	-$14.7B
Operating Income	$22.8B	$24.0B	$24.3B	$27.4B	$33.7B
Operating Margin	45.6%	44.1%	40.9%	44.6%	44.9%
Interest Expense	$1.3B	$1.7B	$2.2B	$2.0B	$3.0B
Income Before Tax	$24.5B	$22.4B	$22.2B	$25.1B	$30.7B
Tax Expense	$650K	$803K	$2M	$2M	$4M
Net Income	$24.5B	$22.4B	$23.5B	$25.1B	$30.7B
Net Margin	49.1%	41.1%	39.5%	40.9%	41.0%
EPS (Diluted)	$8371.79	$8383.47	$8401.69	$8854.90	$3663.67
EBITDA	$34.5B	$37.1B	$40.0B	$41.5B	$48.7B
Shares Outstanding	3M	3M	3M	3M	53715

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$27.5B	$28.8B	$28.8B	$30.4B	$31.1B	$34.6B	$40.4B	$37.0B
Cost of Revenue	$15.5B	$16.3B	$16.3B	$16.6B	$17.3B	$17.5B	$38.4B	$20.9B
Gross Profit	$12.0B	$12.4B	$12.4B	$13.8B	$13.8B	$17.0B	$1.9B	$16.1B
Gross Margin	43.6%	43.3%	43.3%	45.5%	44.4%	49.2%	4.8%	43.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$11M	$11M	$33M	$23M	$23M	$23M	$5.5B	$24M
Operating Expenses	$87M	$91M	$91M	$106M	$101M	$111M	-$14.8B	$143M
Operating Income	$11.9B	$12.3B	$11.9B	$13.7B	$13.7B	$16.9B	$16.8B	$16.0B
Operating Margin	43.3%	42.9%	41.4%	45.1%	44.1%	48.9%	41.6%	43.2%
Interest Expense	$989M	$1.1B	$1.2B	$971M	$1.0B	$1.2B	$1.6B	$1.6B
Income Before Tax	$11.0B	$11.2B	$11.0B	$12.6B	$12.5B	$15.4B	$15.3B	$14.4B
Tax Expense	$827K	$1M	$840K	$723K	$1M	$1M	$2M	$705K
Net Income	$11.0B	$11.2B	$12.3B	$12.6B	$12.5B	$15.4B	$15.3B	$14.4B
Net Margin	40.1%	38.9%	42.7%	41.4%	40.4%	44.7%	38.0%	38.9%
EPS (Diluted)	$4132.95	$4076.17	$4076.17	$1478.28	$4420.19	$1821.33	$1842.34	$1717.47
EBITDA	$18.5B	$19.3B	$19.3B	$20.9B	$20.9B	$24.4B	$24.3B	$16.0B
Shares Outstanding	3M	3M	3M	9M	3M	8M	53715	52658

NPONF OTC