Also trades as: 6471.T (JPX) · $vol 16M · NPSKF (OTC) · $vol 0M

$14.43

+0.26 (+1.83%)

Weekly Expected Move ±9.9%

$12 $13 $14 $16 $17

OTC · Consumer Cyclical · Auto - Parts · Tech Score Neutral · Power 56 · $3.5B mcap · 234M float · 0.0010% daily turnover · Short 25% of daily vol

Revenue

$966.6B +21.3% ▲

5Y CAGR: +5.3%

Gross Profit

$202.8B +17.4% ▲

5Y CAGR: +9.9%

Operating Income

$32.2B +13.3% ▲

5Y CAGR: +108.7%

Net Income

$24.2B +127.7% ▲

5Y CAGR: +132.7%

EPS (Diluted)

$99.06 +128.1% ▲

5Y CAGR: +104.6%

EBITDA

$90.7B +7.8% ▲

5Y CAGR: +9.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$865.2B	$938.1B	$788.9B	$796.7B	$966.6B
YoY Growth	+15.7%	+8.4%	-15.9%	+1.0%	+21.3%
Cost of Revenue	$695.4B	$747.0B	$623.6B	$623.9B	$763.8B
Gross Profit	$169.7B	$191.1B	$165.2B	$172.8B	$202.8B
Gross Margin	19.6%	20.4%	20.9%	21.7%	21.0%
R&D Expenses	$19.2B	$19.8B	$15.6B	$0	$36.3B
SG&A Expenses	$120.1B	$133.6B	$119.1B	$144.7B	$134.3B
Operating Expenses	$144.1B	$159.3B	$140.9B	$144.3B	$170.6B
Operating Income	$29.4B	$31.7B	$24.3B	$28.5B	$32.2B
Operating Margin	3.4%	3.4%	3.1%	3.6%	3.3%
Interest Expense	$2.1B	$3.4B	$2.9B	$6.6B	$5.1B
Income Before Tax	$29.5B	$31.9B	$29.5B	$25.1B	$40.3B
Tax Expense	$11.9B	$13.3B	$15.3B	$12.0B	$14.6B
Net Income	$16.6B	$18.4B	$8.5B	$10.6B	$24.2B
Net Margin	1.9%	2.0%	1.1%	1.3%	2.5%
EPS (Diluted)	$64.52	$71.54	$34.40	$43.42	$99.06
EBITDA	$81.3B	$91.1B	$78.8B	$84.1B	$90.7B
Shares Outstanding	129M	257M	247M	245M	246M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$200.8B	$200.5B	$197.1B	$199.3B	$199.7B	$195.8B	$220.3B	$250.7B
Cost of Revenue	$159.9B	$157.2B	$154.7B	$157.9B	$154.0B	$153.5B	$174.3B	$198.9B
Gross Profit	$40.9B	$43.3B	$42.4B	$41.4B	$45.7B	$42.3B	$46.0B	$51.8B
Gross Margin	20.4%	21.6%	21.5%	20.8%	22.9%	21.6%	20.9%	20.7%
R&D Expenses	$4.1B	$0	$0	$11.9B	$4.3B	$3.6B	$4.4B	$4.8B
SG&A Expenses	$31.4B	$37.2B	$35.5B	$36.7B	$35.3B	$37.8B	$33.9B	$38.0B
Operating Expenses	$35.5B	$37.4B	$25.6B	$35.4B	$32.9B	$37.5B	$38.3B	$42.8B
Operating Income	$8.1B	$5.9B	$16.9B	$5.9B	$12.8B	$4.8B	$7.7B	$9.0B
Operating Margin	4.0%	2.9%	8.6%	3.0%	6.4%	2.4%	3.5%	3.6%
Interest Expense	-$673M	$1.6B	$1.2B	$812M	$576M	$6M	$1.2B	$1.3B
Income Before Tax	$7.6B	$5.2B	$2.6B	$5.1B	$12.2B	$4.9B	$11.4B	$10.8B
Tax Expense	$2.8B	$3.1B	$618M	$2.9B	$5.4B	$3.7B	$2.7B	$6.0B
Net Income	$3.8B	$1.9B	$67M	$2.0B	$6.7B	$1.1B	$8.4B	$4.3B
Net Margin	1.9%	0.9%	0.0%	1.0%	3.4%	0.6%	3.8%	1.7%
EPS (Diluted)	$15.34	$8.10	$-0.04	$7.94	$27.42	$4.42	$34.00	$17.50
EBITDA	$20.5B	$19.2B	$17.3B	$17.1B	$22.3B	$16.4B	$25.6B	$25.9B
Shares Outstanding	246M	245M	245M	245M	245M	245M	246M	246M

NPSKY OTC