Also trades as: 4165.T (JPX) · $vol 2M

$4.73

+0.00 (+0.00%)

OTC · Technology · Software - Application · Tech Score Buy · Power 70 · $194.3M mcap · 17M float · 0.0001% daily turnover · Short 95% of daily vol

Revenue

$11.0B +27.3% ▲

5Y CAGR: +30.2%

Gross Profit

$7.9B +26.2% ▲

5Y CAGR: +29.7%

Operating Income

$261M +129.6% ▲

Net Income

$321M +115.2% ▲

EPS (Diluted)

$7.85 +114.6% ▲

EBITDA

$143M +107.6% ▲

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$4.0B	$5.4B	$7.3B	$8.6B	$11.0B
YoY Growth	+36.4%	+35.9%	+34.0%	+18.3%	+27.3%
Cost of Revenue	$1.2B	$1.5B	$1.9B	$2.4B	$3.1B
Gross Profit	$2.9B	$4.0B	$5.4B	$6.2B	$7.9B
Gross Margin	71.2%	73.3%	73.6%	72.2%	71.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$3.9B	$3.8B	$6.1B	$6.9B	$0
Operating Expenses	$3.9B	$3.8B	$6.2B	$7.1B	$7.6B
Operating Income	-$1.1B	$171M	-$883M	-$881M	$261M
Operating Margin	-26.9%	3.1%	-12.1%	-10.2%	2.4%
Interest Expense	$11M	$14M	$28M	$20M	$21M
Income Before Tax	-$1.2B	-$100M	-$1.0B	-$2.1B	$25M
Tax Expense	$2M	$6M	$4M	$16M	-$202M
Net Income	-$1.2B	-$107M	-$931M	-$2.1B	$321M
Net Margin	-30.1%	-2.0%	-12.8%	-24.4%	2.9%
EPS (Diluted)	$-33.52	$-2.86	$-24.30	$-53.92	$7.85
EBITDA	-$1.2B	-$63M	-$780M	-$1.9B	$143M
Shares Outstanding	36M	37M	38M	39M	41M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$2.9B	$3.2B	$3.4B	$3.3B	$3.6B	$3.7B	$4.1B	$4.1B
Cost of Revenue	$834M	$831M	$903M	$879M	$1.0B	$932M	$1.1B	$1.2B
Gross Profit	$2.1B	$2.4B	$2.5B	$2.4B	$2.6B	$2.8B	$3.0B	$3.0B
Gross Margin	71.5%	74.0%	73.1%	73.3%	71.8%	74.8%	72.8%	71.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.9B	$1.9B	$2.0B	$2.1B	$2.4B	$2.5B	$2.7B	$2.7B
Operating Expenses	$2.0B	$1.9B	$2.0B	$2.1B	$2.4B	$2.5B	$2.7B	$2.7B
Operating Income	$94M	$429M	$455M	$359M	$191M	$300M	$313M	$229M
Operating Margin	3.2%	13.4%	13.6%	10.9%	5.3%	8.1%	7.7%	5.6%
Interest Expense	$7M	$0	$0	$0	$6M	$18M	$24M	$24M
Income Before Tax	-$49M	$383M	$446M	$341M	$178M	$248M	$256M	$194M
Tax Expense	-$304M	$82M	$91M	$93M	-$25M	$71M	$147M	$188M
Net Income	$265M	$293M	$348M	$237M	$224M	$201M	$110M	$7M
Net Margin	9.0%	9.2%	10.4%	7.2%	6.2%	5.4%	2.7%	0.2%
EPS (Diluted)	$6.42	$7.10	$8.47	$5.74	$5.40	$4.86	$2.68	$0.16
EBITDA	$158M	$453M	$476M	$382M	$215M	$320M	$372M	$288M
Shares Outstanding	41M	41M	41M	41M	41M	41M	41M	41M

PLDIF OTC