Also trades as: 5202.T (JPX) · $vol 5M · NPSGF (OTC) · $vol 0M

$2.85

+0.00 (+0.00%)

OTC · Consumer Cyclical · Auto - Parts · Tech Score Sell · Power 46 · $405.6M mcap · 102M float · 0.0000% daily turnover · Short 54% of daily vol

Revenue

$932.5B +11.0% ▲

5Y CAGR: +13.3%

Gross Profit

$207.3B +23.3% ▲

5Y CAGR: +12.1%

Operating Income

$34.7B +110.5% ▲

5Y CAGR: +21.6%

Net Income

$4.7B +133.9% ▲

EPS (Diluted)

$31.96 +118.5% ▲

EBITDA

$92.5B +32.9% ▲

5Y CAGR: +23.8%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$600.6B	$763.5B	$832.5B	$840.4B	$932.5B
YoY Growth	+20.3%	+27.1%	+9.0%	+0.9%	+11.0%
Cost of Revenue	$465.1B	$591.7B	$652.1B	$672.2B	$725.2B
Gross Profit	$135.4B	$171.8B	$180.5B	$168.2B	$207.3B
Gross Margin	22.6%	22.5%	21.7%	20.0%	22.2%
R&D Expenses	$7.7B	$9.1B	$0	$0	$0
SG&A Expenses	$112.6B	$132.4B	$141.6B	$147.6B	$172.6B
Operating Expenses	$115.4B	$137.0B	$144.6B	$151.7B	$172.6B
Operating Income	$20.0B	$34.8B	$35.9B	$16.5B	$34.7B
Operating Margin	3.3%	4.6%	4.3%	2.0%	3.7%
Interest Expense	$14.6B	$22.6B	$38.8B	$28.7B	$33.5B
Income Before Tax	$11.9B	-$21.9B	$17.6B	-$8.5B	$401M
Tax Expense	$5.1B	$9.1B	$6.7B	$4.9B	-$5.4B
Net Income	$4.1B	-$33.8B	$10.6B	-$13.8B	$4.7B
Net Margin	0.7%	-4.4%	1.3%	-1.6%	0.5%
EPS (Diluted)	$23.92	$-371.60	$127.83	$-173.20	$31.96
EBITDA	$63.3B	$86.1B	$102.3B	$69.6B	$92.5B
Shares Outstanding	91M	91M	83M	92M	144M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$216.4B	$206.0B	$207.5B	$210.4B	$1.5B	$214.3B	$223.8B	$243.3B
Cost of Revenue	$172.1B	$165.2B	$167.9B	$167.0B	$162.9B	$169.0B	$174.0B	$187.3B
Gross Profit	$44.3B	$40.8B	$39.6B	$43.4B	$47.3B	$45.3B	$49.8B	$55.9B
Gross Margin	20.5%	19.8%	19.1%	20.6%	3252.3%	21.1%	22.2%	23.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$38.5B	$34.3B	$38.7B	$36.1B	$39.9B	$39.0B	$41.9B	$44.2B
Operating Expenses	$39.4B	$33.4B	$41.5B	$40.5B	$38.8B	$39.0B	$41.9B	$44.2B
Operating Income	$4.9B	$7.4B	-$1.9B	$3.0B	$8.5B	$6.3B	$7.8B	$11.8B
Operating Margin	2.3%	3.6%	-0.9%	1.4%	586.9%	3.0%	3.5%	4.8%
Interest Expense	$7.2B	$6.2B	$5.7B	$6.7B	$53M	$7.9B	$8.5B	$8.0B
Income Before Tax	$43M	$111M	-$6.4B	-$2.3B	$2.7B	-$2.4B	$432M	-$455M
Tax Expense	-$2.6B	$6.2B	-$449M	$1.8B	$2.3B	$1.5B	$1.1B	-$10.2B
Net Income	$2.4B	-$6.3B	-$6.2B	-$3.8B	-$1M	-$4.1B	-$931M	$9.7B
Net Margin	1.1%	-3.0%	-3.0%	-1.8%	-0.1%	-1.9%	-0.4%	4.0%
EPS (Diluted)	$16.89	$-68.78	$-73.56	$-46.46	$-0.05	$-49.12	$-12.99	$100.66
EBITDA	$17.5B	$17.5B	$13.1B	$17.9B	$156M	$17.5B	$21.3B	$26.6B
Shares Outstanding	142M	91M	91M	91M	91M	92M	100M	97M

NPSGY OTC