Also trades as: 9404.T (JPX) · $vol 10M

$18.16

+0.00 (+0.00%)

OTC · Communication Services · Broadcasting · Tech Score Sell · Power 46 · $4.4B mcap · 119M float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$461.9B +9.1% ▲

5Y CAGR: +1.6%

Gross Profit

$163.0B +14.8% ▲

5Y CAGR: +3.4%

Operating Income

$54.9B +31.1% ▲

5Y CAGR: +5.0%

Net Income

$46.0B +32.7% ▲

5Y CAGR: +8.5%

EPS (Diluted)

$183.37 +34.7% ▲

5Y CAGR: +8.9%

EBITDA

$82.8B +25.8% ▲

5Y CAGR: +4.8%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$391.3B	$406.4B	$414.0B	$423.5B	$461.9B
YoY Growth	-8.3%	+3.8%	+1.9%	+2.3%	+9.1%
Cost of Revenue	$267.9B	$253.5B	$271.8B	$281.6B	$298.9B
Gross Profit	$123.4B	$152.9B	$142.2B	$141.9B	$163.0B
Gross Margin	31.5%	37.6%	34.3%	33.5%	35.3%
R&D Expenses	$272M	$293M	$199M	$222M	$547M
SG&A Expenses	$88.9B	$94.2B	$95.6B	$100.1B	$108.1B
Operating Expenses	$88.9B	$94.2B	$95.6B	$100.1B	$108.1B
Operating Income	$34.5B	$58.7B	$46.6B	$41.9B	$54.9B
Operating Margin	8.8%	14.4%	11.3%	9.9%	11.9%
Interest Expense	$373M	$404M	$364M	$308M	$259M
Income Before Tax	$45.4B	$68.8B	$49.1B	$51.7B	$69.1B
Tax Expense	$21.9B	$21.3B	$14.5B	$16.3B	$21.7B
Net Income	$24.0B	$47.4B	$34.1B	$34.7B	$46.0B
Net Margin	6.1%	11.7%	8.2%	8.2%	10.0%
EPS (Diluted)	$93.93	$185.66	$133.28	$136.18	$183.37
EBITDA	$52.0B	$85.1B	$60.7B	$65.8B	$82.8B
Shares Outstanding	255M	255M	255M	255M	251M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$110.8B	$116.7B	$128.3B	$114.6B	$810M	$124.4B	$126.5B	$113.8B
Cost of Revenue	$73.9B	$73.6B	$81.4B	$71.3B	$512M	$75.9B	$81.2B	$76.1B
Gross Profit	$36.9B	$43.2B	$46.9B	$43.3B	$298M	$48.5B	$45.3B	$37.7B
Gross Margin	33.3%	37.0%	36.6%	37.8%	36.8%	39.0%	35.8%	33.1%
R&D Expenses	$0	$0	$547M	$0	$0	$0	$0	$0
SG&A Expenses	$27.2B	$26.9B	$29.4B	$25.8B	$192M	$27.5B	$30.1B	$26.7B
Operating Expenses	$27.2B	$26.9B	$29.4B	$25.8B	$192M	$27.5B	$30.1B	$26.7B
Operating Income	$9.7B	$16.3B	$17.5B	$17.5B	$106M	$21.0B	$15.2B	$11.0B
Operating Margin	8.8%	13.9%	13.6%	15.2%	13.1%	16.9%	12.0%	9.7%
Interest Expense	$0	$0	$0	$0	$372K	$53M	$57M	$56M
Income Before Tax	$9.5B	$19.6B	$22.1B	$22.2B	$122M	$29.6B	$17.4B	$34.9B
Tax Expense	$3.3B	$5.6B	$6.6B	$6.2B	$35M	$8.5B	$5.5B	$11.7B
Net Income	$5.2B	$13.6B	$16.5B	$14.8B	$78M	$20.0B	$10.4B	$22.5B
Net Margin	4.7%	11.6%	12.8%	12.9%	9.7%	16.1%	8.2%	19.8%
EPS (Diluted)	$20.72	$54.02	$65.69	$59.12	$0.30	$80.48	$41.54	$88.80
EBITDA	$13.0B	$19.7B	$20.8B	$0	$141M	$32.6B	$18.1B	$14.1B
Shares Outstanding	251M	251M	251M	250M	250M	249M	247M	252M

NPTVF OTC