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

$36.08

+0.00 (+0.00%)

OTC · Industrials · Marine Shipping · Tech Score Neutral · Power 48 · $14.6B mcap · 365M float · 0.0000% daily turnover · Short 90% of daily vol

Revenue

$2.44T -5.8% ▼

5Y CAGR: +8.7%

Gross Profit

$432.1B -7.9% ▼

5Y CAGR: +13.1%

Operating Income

$139.5B -33.8% ▼

5Y CAGR: +14.3%

Net Income

$213.1B -55.4% ▼

5Y CAGR: +8.9%

EPS (Diluted)

$508.10 -52.5% ▼

5Y CAGR: +13.1%

EBITDA

$315.8B -54.3% ▼

5Y CAGR: +13.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$2.28T	$2.62T	$2.39T	$2.59T	$2.44T
YoY Growth	+41.8%	+14.7%	-8.7%	+8.4%	-5.8%
Cost of Revenue	$1.83T	$2.11T	$1.97T	$2.12T	$2.01T
Gross Profit	$453.4B	$510.2B	$413.3B	$469.3B	$432.1B
Gross Margin	19.9%	19.5%	17.3%	18.1%	17.7%
R&D Expenses	$1.1B	$1.8B	$3.6B	$0	$0
SG&A Expenses	$183.4B	$212.0B	$238.6B	$258.5B	$292.6B
Operating Expenses	$184.5B	$213.8B	$238.6B	$258.5B	$292.6B
Operating Income	$268.9B	$296.4B	$174.7B	$210.8B	$139.5B
Operating Margin	11.8%	11.3%	7.3%	8.1%	5.7%
Interest Expense	$12.3B	$15.4B	$13.8B	$20.2B	$22.9B
Income Before Tax	$1.04T	$1.08T	$318.8B	$515.4B	$278.5B
Tax Expense	$19.5B	$58.1B	$83.6B	$28.7B	$61.5B
Net Income	$1.01T	$1.01T	$228.6B	$477.7B	$213.1B
Net Margin	44.2%	38.7%	9.6%	18.5%	8.7%
EPS (Diluted)	$1991.25	$1993.71	$468.13	$1070.32	$508.10
EBITDA	$371.5B	$419.8B	$316.3B	$690.2B	$315.8B
Shares Outstanding	507M	508M	488M	446M	419M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$651.7B	$665.1B	$660.1B	$611.7B	$600.9B	$589.5B	$630.5B	$615.5B
Cost of Revenue	$524.3B	$550.3B	$534.2B	$510.5B	$494.6B	$487.9B	$523.9B	$498.4B
Gross Profit	$127.4B	$114.8B	$125.9B	$101.2B	$106.4B	$101.5B	$106.6B	$117.1B
Gross Margin	19.5%	17.3%	19.1%	16.5%	17.7%	17.2%	16.9%	19.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$61.5B	$65.1B	$63.4B	$68.6B	$68.6B	$70.9B	$74.5B	$78.4B
Operating Expenses	$61.5B	$65.1B	$63.4B	$68.6B	$68.6B	$70.9B	$74.5B	$78.4B
Operating Income	$65.9B	$49.8B	$62.5B	$32.7B	$37.8B	$30.7B	$32.1B	$38.7B
Operating Margin	10.1%	7.5%	9.5%	5.3%	6.3%	5.2%	5.1%	6.3%
Interest Expense	$6.7B	$2.4B	$359M	$1.7B	$34M	$4.6B	$5.8B	$7.4B
Income Before Tax	$132.6B	$166.6B	$148.9B	$67.3B	$68.3B	$61.5B	$60.1B	$88.4B
Tax Expense	$21.0B	$9.9B	$17.0B	-$19.2B	$15.0B	$8.5B	$15.8B	$22.1B
Net Income	$110.2B	$155.7B	$129.6B	$82.2B	$52.1B	$50.9B	$44.8B	$65.2B
Net Margin	16.9%	23.4%	19.6%	13.4%	8.7%	8.6%	7.1%	10.6%
EPS (Diluted)	$240.93	$345.47	$292.87	$189.15	$120.90	$120.00	$108.08	$158.18
EBITDA	$433.4B	$87.5B	$97.9B	$71.3B	$76.4B	$104.0B	$119.1B	$85.0B
Shares Outstanding	458M	451M	442M	435M	431M	424M	414M	411M

NYUKF OTC