Also trades as: 9101.T (JPX) · $vol 139M · NPNYY (OTC) · $vol 1M · NYUKF (OTC) · $vol 0M

€7.85 ($8.84)

+0.10 (+1.29%)

Weekly Expected Move ±4.9%

€7 €7 €8 €8 €9

FSX · Industrials · Marine Shipping · Tech Score Neutral · Power 57 · €15.8B mcap · 404M float · 0.0000% daily turnover

Analysis Technicals Weather Peers

Revenue

$2.56T -1.1% ▼

5Y CAGR: +9.7%

Gross Profit

$453.6B -3.4% ▼

5Y CAGR: +14.2%

Operating Income

$146.4B -30.6% ▼

5Y CAGR: +15.4%

Net Income

$223.7B -53.2% ▼

5Y CAGR: +9.9%

EPS (Diluted)

$106.66 -45.5% ▼

5Y CAGR: +14.2%

EBITDA

$331.4B -52.0% ▼

5Y CAGR: +3.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$2.28T	$2.62T	$2.39T	$2.59T	$2.56T
YoY Growth	+41.8%	+14.7%	-8.7%	+8.4%	-1.1%
Cost of Revenue	$1.83T	$2.11T	$1.97T	$2.12T	$2.11T
Gross Profit	$453.4B	$510.2B	$413.3B	$469.3B	$453.6B
Gross Margin	19.9%	19.5%	17.3%	18.1%	17.7%
R&D Expenses	$9M	$12M	$0	$0	$0
SG&A Expenses	$1.5B	$1.4B	$0	$0	$307.2B
Operating Expenses	$184.5B	$213.8B	$238.6B	$258.5B	$307.2B
Operating Income	$268.9B	$296.4B	$174.7B	$210.8B	$146.4B
Operating Margin	11.8%	11.3%	7.3%	8.1%	5.7%
Interest Expense	$12.3B	$15.4B	$13.8B	$20.2B	$24.0B
Income Before Tax	$1.04T	$1.08T	$318.8B	$515.4B	$292.3B
Tax Expense	$19.5B	$58.1B	$83.6B	$28.7B	$64.5B
Net Income	$1.01T	$1.01T	$228.6B	$477.7B	$223.7B
Net Margin	44.2%	38.7%	9.6%	18.5%	8.7%
EPS (Diluted)	$398.25	$398.74	$93.63	$195.65	$106.66
EBITDA	$1.15T	$1.22T	$474.3B	$690.2B	$331.4B
Shares Outstanding	2.53B	2.54B	2.44B	2.44B	2.10B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$620.9B	$598.0B	$660.1B	$3.7B	$3.5B	$590.9B	$641.0B	$620.5B
Cost of Revenue	$515.6B	$508.2B	$534.2B	$510.5B	$2.9B	$489.1B	$532.6B	$502.4B
Gross Profit	$105.3B	$89.8B	$125.9B	$101.2B	$625M	$101.8B	$108.4B	$118.1B
Gross Margin	17.0%	15.0%	19.1%	2728.7%	17.7%	17.2%	16.9%	19.0%
R&D Expenses	$12M	$0	$0	$4.9B	$0	$0	$0	$0
SG&A Expenses	$354M	$0	$63.4B	$68.6B	$68.6B	$71.0B	$75.8B	$79.0B
Operating Expenses	$59.8B	$59.4B	$63.4B	$68.6B	$403M	$71.0B	$75.8B	$79.0B
Operating Income	$45.5B	$30.4B	$396M	$32.7B	$37.8B	$30.8B	$32.6B	$39.0B
Operating Margin	7.3%	5.1%	0.1%	880.6%	1070.3%	5.2%	5.1%	6.3%
Interest Expense	$3.5B	$3.6B	$24M	$27M	$29M	$4.7B	$5.9B	$7.5B
Income Before Tax	$54.0B	$87.2B	$148.9B	$67.3B	$68.3B	$61.7B	$61.1B	$89.1B
Tax Expense	$12.1B	$11.0B	$108M	-$116M	$15.0B	$8.5B	$16.0B	$22.3B
Net Income	$40.2B	$75.0B	$129.6B	$499M	$52.1B	$51.0B	$45.5B	$65.7B
Net Margin	6.5%	12.5%	19.6%	13.4%	1475.1%	8.6%	7.1%	10.6%
EPS (Diluted)	$16.82	$32.19	$0.37	$0.23	$120.90	$24.10	$21.98	$31.26
EBITDA	$57.5B	$90.8B	$1.2B	$71.3B	$76.4B	$104.3B	$121.1B	$85.7B
Shares Outstanding	2.36B	2.33B	2.21B	2.17B	431M	2.12B	2.07B	2.06B

NYK.F FSX