Also trades as: 3861.T (JPX) · $vol 21M · OJIPY (OTC) · $vol 0M

$5.80

+0.00 (+0.00%)

OTC · Basic Materials · Paper, Lumber & Forest Products · Tech Score Neutral · Power 49 · $4.9B mcap · 630M float · 0.0000% daily turnover · Short 100% 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

$1.87T +1.3% ▲

5Y CAGR: +6.6%

Gross Profit

$314.5B -10.0% ▼

5Y CAGR: -0.8%

Operating Income

$34.8B -48.6% ▼

5Y CAGR: -16.3%

Net Income

$55.9B +21.1% ▲

5Y CAGR: +2.4%

EPS (Diluted)

$60.72 +28.3% ▲

5Y CAGR: +3.9%

EBITDA

$134.4B -32.6% ▼

5Y CAGR: -2.4%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.47T	$1.71T	$1.70T	$1.85T	$1.87T
YoY Growth	+8.2%	+16.1%	-0.6%	+9.0%	+1.3%
Cost of Revenue	$1.13T	$1.37T	$1.37T	$1.50T	$1.56T
Gross Profit	$344.0B	$340.0B	$324.1B	$349.4B	$314.5B
Gross Margin	23.4%	19.9%	19.1%	18.9%	16.8%
R&D Expenses	$9.2B	$9.3B	$10.4B	$0	$0
SG&A Expenses	$119.2B	$141.9B	$128.8B	$139.2B	$279.7B
Operating Expenses	$223.8B	$255.2B	$251.5B	$281.7B	$279.7B
Operating Income	$120.1B	$84.8B	$72.6B	$67.7B	$34.8B
Operating Margin	8.2%	5.0%	4.3%	3.7%	1.9%
Interest Expense	$6.7B	$6.3B	$6.8B	$8.6B	$11.7B
Income Before Tax	$129.3B	$84.6B	$77.6B	$84.4B	$92.2B
Tax Expense	$36.9B	$26.5B	$25.3B	$36.4B	$34.9B
Net Income	$87.5B	$56.5B	$50.8B	$46.2B	$55.9B
Net Margin	6.0%	3.3%	3.0%	2.5%	3.0%
EPS (Diluted)	$88.35	$56.97	$51.30	$47.33	$60.72
EBITDA	$202.6B	$165.0B	$154.4B	$199.5B	$134.4B
Shares Outstanding	991M	991M	990M	976M	910M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$438.1B	$484.8B	$460.8B	$465.5B	$457.4B	$464.1B	$478.4B	$471.7B
Cost of Revenue	$355.3B	$388.7B	$374.7B	$381.2B	$383.0B	$379.3B	$394.1B	$389.9B
Gross Profit	$82.8B	$96.1B	$86.1B	$84.3B	$74.4B	$84.7B	$84.3B	$81.8B
Gross Margin	18.9%	19.8%	18.7%	18.1%	16.3%	18.3%	17.6%	17.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$68.3B	$73.4B	$66.2B	$63.2B	$70.7B	$71.5B	$74.3B	$73.8B
Operating Expenses	$68.3B	$73.4B	$66.2B	$73.7B	$70.7B	$71.5B	$74.3B	$73.8B
Operating Income	$14.5B	$22.7B	$19.9B	$10.6B	$3.7B	$13.2B	$9.9B	$8.0B
Operating Margin	3.3%	4.7%	4.3%	2.3%	0.8%	2.8%	2.1%	1.7%
Interest Expense	$1.8B	$1.3B	$0	$1.7B	$503M	$2.8B	$2.8B	$3.6B
Income Before Tax	$29.1B	$13.3B	$41.5B	$418M	-$3.3B	$23.6B	$29.7B	$42.2B
Tax Expense	$11.1B	$6.3B	$14.9B	$4.2B	$1.8B	$6.8B	$8.9B	$17.5B
Net Income	$17.7B	$6.5B	$26.1B	-$4.1B	-$5.2B	$16.3B	$20.1B	$24.7B
Net Margin	4.0%	1.3%	5.7%	-0.9%	-1.1%	3.5%	4.2%	5.2%
EPS (Diluted)	$17.99	$6.61	$26.66	$-4.32	$-5.57	$17.66	$21.97	$27.16
EBITDA	$51.2B	$44.7B	$42.6B	$34.1B	$26.9B	$50.5B	$57.1B	$35.6B
Shares Outstanding	985M	985M	978M	955M	926M	923M	915M	901M

OJIPF OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet