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

$52.61

+0.00 (+0.00%)

OTC · Basic Materials · Paper, Lumber & Forest Products · Tech Score Neutral · Power 51 · $4.5B mcap · 76M float · 0.0001% daily turnover · Short 58% 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

$1.97T +6.7% ▲

5Y CAGR: +7.8%

Gross Profit

$331.4B -5.1% ▼

5Y CAGR: +0.2%

Operating Income

$36.7B -45.8% ▼

5Y CAGR: -15.4%

Net Income

$58.9B +27.6% ▲

5Y CAGR: +3.5%

EPS (Diluted)

$647.10 +36.7% ▲

5Y CAGR: +5.3%

EBITDA

$141.6B -29.0% ▼

5Y CAGR: -1.0%

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	$1.97T
YoY Growth	+8.2%	+16.1%	-0.6%	+9.0%	+6.7%
Cost of Revenue	$1.13T	$1.37T	$1.37T	$1.50T	$1.64T
Gross Profit	$344.0B	$340.0B	$324.1B	$349.4B	$331.4B
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	$245.3B	$139.2B	$294.7B
Operating Expenses	$223.8B	$255.2B	$251.5B	$281.7B	$294.7B
Operating Income	$120.1B	$84.8B	$72.6B	$67.7B	$36.7B
Operating Margin	8.2%	5.0%	4.3%	3.7%	1.9%
Interest Expense	$6.7B	$6.3B	$6.8B	$8.6B	$12.3B
Income Before Tax	$129.3B	$84.6B	$77.6B	$84.4B	$97.2B
Tax Expense	$36.9B	$26.5B	$25.3B	$36.4B	$36.8B
Net Income	$87.5B	$56.5B	$50.8B	$46.2B	$58.9B
Net Margin	6.0%	3.3%	3.0%	2.5%	3.0%
EPS (Diluted)	$883.50	$569.70	$513.00	$473.30	$647.10
EBITDA	$186.8B	$158.9B	$154.4B	$199.5B	$141.6B
Shares Outstanding	99M	99M	99M	98M	91M

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	$465.5B	$486.6B	$477.4B
Cost of Revenue	$355.3B	$388.7B	$374.7B	$381.2B	$383.0B	$380.5B	$400.9B	$394.6B
Gross Profit	$82.8B	$96.1B	$86.1B	$84.3B	$74.4B	$85.0B	$85.7B	$82.8B
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	$71.8B	$75.6B	$74.7B
Operating Expenses	$68.3B	$73.4B	$66.2B	$73.7B	$70.7B	$71.8B	$75.6B	$74.7B
Operating Income	$14.5B	$22.7B	$19.9B	$10.6B	$3.7B	$13.3B	$10.1B	$8.1B
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	$2.9B	$3.7B
Income Before Tax	$29.1B	$13.3B	$41.5B	$418M	-$3.3B	$23.6B	$30.2B	$42.7B
Tax Expense	$11.1B	$6.3B	$14.9B	$4.2B	$1.8B	$6.8B	$9.1B	$17.7B
Net Income	$17.7B	$6.5B	$26.1B	-$4.1B	-$5.2B	$16.4B	$20.4B	$25.0B
Net Margin	4.0%	1.3%	5.7%	-0.9%	-1.1%	3.5%	4.2%	5.2%
EPS (Diluted)	$179.90	$66.10	$266.60	$-43.20	$-55.70	$177.20	$223.50	$278.00
EBITDA	$0	$44.7B	$42.6B	$34.1B	$26.9B	$50.6B	$58.1B	$36.0B
Shares Outstanding	98M	98M	98M	95M	93M	92M	91M	90M

OJIPY OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet