Also trades as: 8227.T (JPX) · $vol 16M

$21.49

+0.00 (+0.00%)

OTC · Consumer Cyclical · Apparel - Retail · Tech Score Neutral · Power 54 · $4.5B mcap · 131M float · 0.0001% 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

$703.4B +5.5% ▲

5Y CAGR: +5.3%

Gross Profit

$239.1B +3.0% ▲

5Y CAGR: +5.3%

Operating Income

$61.7B +4.1% ▲

5Y CAGR: +10.1%

Net Income

$44.6B +6.5% ▲

5Y CAGR: +11.3%

EPS (Diluted)

$203.52 +7.1% ▲

5Y CAGR: -10.6%

EBITDA

$68.7B +5.1% ▲

5Y CAGR: +9.6%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$584.8B	$617.5B	$636.5B	$666.7B	$703.4B
YoY Growth	+7.6%	+5.6%	+3.1%	+4.8%	+5.5%
Cost of Revenue	$384.7B	$406.1B	$416.5B	$434.5B	$464.3B
Gross Profit	$200.1B	$211.4B	$220.0B	$232.3B	$239.1B
Gross Margin	34.2%	34.2%	34.6%	34.8%	34.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$150.7B	$152.2B	$158.7B	$0	$177.5B
Operating Expenses	$150.7B	$158.1B	$164.7B	$173.0B	$177.5B
Operating Income	$49.4B	$53.3B	$55.3B	$59.2B	$61.7B
Operating Margin	8.5%	8.6%	8.7%	8.9%	8.8%
Interest Expense	$0	$0	$0	$0	$0
Income Before Tax	$50.2B	$53.6B	$55.5B	$59.4B	$62.6B
Tax Expense	$14.8B	$15.6B	$15.5B	$17.5B	$18.0B
Net Income	$35.4B	$38.0B	$40.1B	$41.9B	$44.6B
Net Margin	6.1%	6.2%	6.3%	6.3%	6.3%
EPS (Diluted)	$482.03	$517.29	$545.35	$189.94	$203.52
EBITDA	$55.3B	$59.2B	$61.2B	$65.3B	$68.7B
Shares Outstanding	73M	74M	74M	221M	220M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$155.8B	$164.8B	$166.5B	$168.0B	$168.1B	$175.4B	$182.0B	$175.4B
Cost of Revenue	$105.1B	$110.0B	$108.0B	$111.8B	$110.7B	$115.8B	$119.4B	$116.8B
Gross Profit	$50.7B	$54.8B	$58.5B	$56.2B	$57.4B	$59.6B	$62.5B	$58.5B
Gross Margin	32.6%	33.3%	35.1%	33.4%	34.1%	34.0%	34.4%	33.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$41.1B	$40.3B	$41.7B	$43.5B	$42.1B	$43.4B	$45.9B	$45.4B
Operating Expenses	$41.1B	$40.3B	$41.7B	$43.5B	$42.1B	$43.4B	$45.9B	$45.4B
Operating Income	$9.7B	$14.6B	$16.8B	$12.7B	$15.3B	$16.1B	$16.7B	$13.1B
Operating Margin	6.2%	8.8%	10.1%	7.6%	9.1%	9.2%	9.2%	7.5%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$9.1B	$15.0B	$16.7B	$12.1B	$15.6B	$16.5B	$17.2B	$13.0B
Tax Expense	$2.1B	$4.6B	$5.0B	$3.8B	$4.9B	$4.5B	$5.0B	$3.6B
Net Income	$7.0B	$10.4B	$11.7B	$8.2B	$10.8B	$12.1B	$12.2B	$9.3B
Net Margin	4.5%	6.3%	7.0%	4.9%	6.4%	6.9%	6.7%	5.3%
EPS (Diluted)	$95.33	$141.97	$158.70	$37.33	$48.67	$55.00	$55.67	$43.83
EBITDA	$11.2B	$16.0B	$18.3B	$13.7B	$17.2B	$18.2B	$19.0B	$15.1B
Shares Outstanding	74M	74M	74M	221M	221M	221M	221M	217M

SHAOF OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet