Also trades as: 3401.T (JPX) · $vol 8M · TINLY (OTC) · $vol 0M

$9.99

+0.00 (+0.00%)

OTC · Industrials · Conglomerates · Tech Score Neutral · Power 51 · $1.9B mcap · 148M float · 0.0000% daily turnover

Revenue

$878.7B -12.6% ▼

5Y CAGR: +1.0%

Gross Profit

$163.0B -14.9% ▼

5Y CAGR: -7.6%

Operating Income

-$69.8B +2.8% ▲

Net Income

-$88.6B -412.4% ▼

EPS (Diluted)

$-458.57 -411.6% ▼

EBITDA

-$69.8B -1698.6% ▼

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$926.1B	$1.02T	$1.03T	$1.01T	$878.7B
YoY Growth	+10.7%	+10.0%	+1.4%	-2.6%	-12.6%
Cost of Revenue	$684.8B	$800.0B	$757.0B	$814.0B	$715.7B
Gross Profit	$241.3B	$218.8B	$275.8B	$191.5B	$163.0B
Gross Margin	26.1%	21.5%	26.7%	19.0%	18.5%
R&D Expenses	$33.3B	$31.9B	$42.6B	$0	$0
SG&A Expenses	$163.7B	$174.0B	$190.8B	$270.3B	$232.8B
Operating Expenses	$197.1B	$205.9B	$262.2B	$263.3B	$232.8B
Operating Income	$44.2B	$12.9B	$13.5B	-$71.8B	-$69.8B
Operating Margin	4.8%	1.3%	1.3%	-7.1%	-7.9%
Interest Expense	$3.3B	$7.1B	$10.8B	$11.4B	$9.5B
Income Before Tax	$44.1B	-$1.5B	$28.4B	-$78.0B	-$74.5B
Tax Expense	$18.1B	$14.3B	$14.8B	-$2.3B	$13.9B
Net Income	$23.2B	-$17.7B	$10.6B	$28.3B	-$88.6B
Net Margin	2.5%	-1.7%	1.0%	2.8%	-10.1%
EPS (Diluted)	$115.72	$-92.04	$55.00	$147.15	$-458.57
EBITDA	$122.2B	$84.4B	$118.1B	$4.4B	-$69.8B
Shares Outstanding	200M	192M	193M	193M	193M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$255.3B	$252.2B	$248.6B	$249.4B	$1.7B	$210.9B	$209.0B	$214.7B
Cost of Revenue	$191.9B	$237.0B	$189.8B	$195.3B	$1.3B	$202.2B	$157.1B	$168.8B
Gross Profit	$63.4B	$15.1B	$58.8B	$54.1B	$388M	$8.7B	$52.0B	$45.8B
Gross Margin	24.8%	6.0%	23.6%	21.7%	23.0%	4.1%	24.9%	21.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$55.9B	$70.9B	$53.9B	$89.6B	$52.6B	$55.1B	$51.8B	$73.1B
Operating Expenses	$55.4B	$71.4B	$54.3B	$82.2B	$365M	$55.1B	$51.8B	$73.1B
Operating Income	$7.5B	-$56.2B	$4.5B	-$28.1B	$23M	-$46.4B	$156M	-$27.3B
Operating Margin	3.0%	-22.3%	1.8%	-11.3%	1.4%	-22.0%	0.1%	-12.7%
Interest Expense	$0	$3.3B	$0	$2.7B	$34M	$1.4B	$1.5B	$1.8B
Income Before Tax	$8.4B	-$59.2B	$5.5B	-$32.7B	$430K	-$56.6B	-$114M	-$18.3B
Tax Expense	$3.9B	-$146M	$4.3B	-$10.4B	$4M	-$1.7B	$4.1B	$10.9B
Net Income	$4.5B	-$57.8B	$104.3B	-$22.6B	-$5M	-$54.9B	-$4.1B	-$29.2B
Net Margin	1.7%	-22.9%	42.0%	-9.1%	-0.3%	-26.0%	-2.0%	-13.6%
EPS (Diluted)	$19.18	$-309.49	$-8.88	$-117.28	$-0.03	$-284.58	$-21.45	$-151.79
EBITDA	$27.4B	-$37.7B	$21.0B	-$11.5B	$132M	-$56.2B	$15.9B	-$27.3B
Shares Outstanding	193M	193M	193M	193M	193M	193M	193M	193M

TINLF OTC