Also trades as: 8421.T (JPX) · $vol 0M

$7.06

+0.00 (+0.00%)

OTC · Financial Services · Banks - Regional · Tech Score Strong Sell · Power 40 · $15.4B mcap · 669250 float · 0.0001% daily turnover

Revenue

$645.2B +38.7% ▲

5Y CAGR: +21.4%

Gross Profit

$180.5B +23.2% ▲

5Y CAGR: +2.3%

Operating Income

$59.2B +1.5% ▲

5Y CAGR: +6.4%

Net Income

$43.0B +1.3% ▲

5Y CAGR: +6.3%

EPS (Diluted)

$18.78 +1.4% ▲

5Y CAGR: +1.3%

EBITDA

$70.7B +2.1% ▲

5Y CAGR: +5.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$230.2B	$357.1B	$411.9B	$465.1B	$645.2B
YoY Growth	-6.0%	+55.2%	+15.3%	+12.9%	+38.7%
Cost of Revenue	$70.2B	$105.3B	$177.4B	$318.7B	$464.7B
Gross Profit	$160.0B	$251.9B	$234.5B	$146.4B	$180.5B
Gross Margin	69.5%	70.5%	56.9%	31.5%	28.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$54.6B	$57.6B	$59.2B	$60.4B	$63.6B
Operating Expenses	$111.8B	$216.2B	$190.4B	$88.1B	$121.3B
Operating Income	$48.2B	$35.6B	$44.1B	$58.3B	$59.2B
Operating Margin	20.9%	10.0%	10.7%	12.5%	9.2%
Interest Expense	$70.2B	$105.3B	$177.4B	$318.7B	$464.7B
Income Before Tax	$48.2B	$35.6B	$44.1B	$58.3B	$59.2B
Tax Expense	$11.9B	$9.1B	$11.8B	$15.3B	$15.8B
Net Income	$35.9B	$26.2B	$32.1B	$42.4B	$43.0B
Net Margin	15.6%	7.3%	7.8%	9.1%	6.7%
EPS (Diluted)	$20.16	$14.37	$17.86	$18.52	$18.78
EBITDA	$58.0B	$45.5B	$54.7B	$69.3B	$70.7B
Shares Outstanding	1.68B	1.68B	1.68B	2.18B	2.18B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$0	$34.3B	$41.7B	$44.6B	$1.0B	$48.1B	$54.2B	$50.2B
Cost of Revenue	$0	$0	$0	$0	$0	$0	$0	$0
Gross Profit	$0	$34.3B	$41.7B	$44.6B	$47.8B	$48.1B	$54.2B	$50.2B
Gross Margin	—	100.0%	100.0%	100.0%	4586.5%	100.0%	100.0%	100.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$14.4B	$14.5B	$16.8B	$15.7B	$15.4B	$15.9B	$16.6B
Operating Expenses	$0	$14.4B	$14.5B	$16.8B	$15.7B	$15.4B	$15.9B	$16.6B
Operating Income	$0	$20.0B	$27.2B	$27.8B	$102M	$32.7B	$38.2B	$33.6B
Operating Margin	—	58.2%	65.3%	62.4%	9.8%	68.0%	70.6%	67.0%
Interest Expense	$0	$56.6B	$0	$0	$0	$0	$0	$0
Income Before Tax	$0	$10.2B	$17.1B	$11.8B	$101M	$15.4B	$17.5B	$11.8B
Tax Expense	$0	$2.9B	$4.8B	$2.6B	$25M	$4.2B	$4.9B	$3.0B
Net Income	$0	$7.2B	$12.1B	$9.2B	$74M	$11.1B	$12.5B	$8.6B
Net Margin	—	21.1%	29.1%	20.5%	7.1%	23.1%	23.1%	17.2%
EPS (Diluted)	$6.40	$3.32	$5.57	$4.21	$4.93	$5.11	$5.76	$2.99
EBITDA	$0	$10.2B	$0	$74M	$102M	$0	$0	$0
Shares Outstanding	2.18B	2.18B	2.18B	2.18B	2.18B	2.18B	2.18B	2.18B

SKCBY OTC