Also trades as: 7974.T (JPX) · $vol 470M · NTDOY (OTC) · $vol 38M · 0R1E.L (LSE) · $vol 1M

$48.47

-2.04 (-4.04%)

Weekly Expected Move ±7.1%

$42 $45 $48 $52 $55

OTC · Technology · Electronic Gaming & Multimedia · Tech Score Sell · Power 45 · $55.9B mcap · 972M float · 0.0010% daily turnover · Short 38% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions Dark Pool Short Interest

Income Trends

Revenue

$2.33T +99.8% ▲

5Y CAGR: +5.8%

Gross Profit

$914.7B +28.8% ▲

5Y CAGR: -1.2%

Operating Income

$362.4B +28.3% ▲

5Y CAGR: -10.8%

Net Income

$426.7B +53.1% ▲

5Y CAGR: -2.3%

EPS (Diluted)

$367.49 +53.5% ▲

5Y CAGR: -1.8%

EBITDA

$362.4B +21.6% ▲

5Y CAGR: -12.1%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.70T	$1.60T	$1.67T	$1.16T	$2.33T
YoY Growth	-3.6%	-5.5%	+4.4%	-30.3%	+99.8%
Cost of Revenue	$749.3B	$716.2B	$717.5B	$454.8B	$1.41T
Gross Profit	$946.0B	$885.4B	$954.3B	$710.2B	$914.7B
Gross Margin	55.8%	55.3%	57.1%	61.0%	39.3%
R&D Expenses	$102.2B	$110.0B	$137.7B	$0	$0
SG&A Expenses	$243.3B	$262.8B	$279.0B	$427.6B	$552.3B
Operating Expenses	$353.3B	$381.1B	$425.4B	$427.6B	$552.3B
Operating Income	$592.8B	$504.4B	$528.9B	$282.6B	$362.4B
Operating Margin	35.0%	31.5%	31.6%	24.3%	15.6%
Interest Expense	$281M	$122M	$166M	$0	$211M
Income Before Tax	$674.4B	$600.8B	$680.7B	$372.3B	$571.8B
Tax Expense	$196.7B	$168.0B	$190.1B	$93.5B	$145.0B
Net Income	$477.7B	$432.8B	$490.6B	$278.8B	$426.7B
Net Margin	28.2%	27.0%	29.3%	23.9%	18.3%
EPS (Diluted)	$404.67	$371.41	$421.39	$239.47	$367.49
EBITDA	$685.2B	$611.9B	$546.8B	$297.9B	$362.4B
Shares Outstanding	1.18B	1.17B	1.16B	1.16B	1.16B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$246.6B	$276.7B	$432.9B	$208.7B	$572.4B	$534.7B	$807.0B	$409.7B
Cost of Revenue	$94.2B	$111.2B	$185.3B	$64.1B	$387.2B	$318.4B	$492.8B	$212.0B
Gross Profit	$152.5B	$165.5B	$247.6B	$144.6B	$185.2B	$216.4B	$314.3B	$197.7B
Gross Margin	61.8%	59.8%	57.2%	69.3%	32.3%	40.5%	38.9%	48.3%
R&D Expenses	$0	$0	$0	$0	$0	$44.1B	$45.2B	$0
SG&A Expenses	$98.0B	$98.5B	$121.5B	$109.7B	$128.2B	$82.7B	$113.7B	$137.6B
Operating Expenses	$98.0B	$98.5B	$121.5B	$109.7B	$128.2B	$126.8B	$158.9B	$137.6B
Operating Income	$54.5B	$67.0B	$126.1B	$35.0B	$56.9B	$89.5B	$155.3B	$60.1B
Operating Margin	22.1%	24.2%	29.1%	16.7%	9.9%	16.7%	19.2%	14.7%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$61M
Income Before Tax	$113.5B	$33.6B	$180.1B	$45.2B	$128.1B	$142.2B	$220.3B	$80.4B
Tax Expense	$32.5B	$5.9B	$51.5B	$3.6B	$32.0B	$37.8B	$60.2B	$14.8B
Net Income	$81.0B	$27.7B	$128.5B	$41.6B	$96.0B	$104.4B	$160.1B	$65.6B
Net Margin	32.8%	10.0%	29.7%	19.9%	16.8%	19.5%	19.8%	16.0%
EPS (Diluted)	$69.53	$23.80	$110.40	$35.75	$82.48	$90.00	$137.48	$55.92
EBITDA	$59.0B	$70.4B	$130.5B	$38.8B	$60.8B	$146.0B	$224.7B	$60.1B
Shares Outstanding	1.16B	1.16B	1.16B	1.16B	1.16B	1.16B	1.16B	1.16B

NTDOF OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet