Also trades as: 3626.T (JPX) · $vol 39M

$20.00

+0.00 (+0.00%)

OTC · Technology · Information Technology Services · Tech Score Sell · Power 49 · $4.2B mcap · 168M float · 0.0006% daily turnover · Short 80% 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

$600.2B +5.0% ▲

5Y CAGR: +6.0%

Gross Profit

$169.4B +5.7% ▲

5Y CAGR: +177.5%

Operating Income

$76.7B +11.1% ▲

5Y CAGR: +10.9%

Net Income

$46.9B -6.2% ▼

5Y CAGR: +11.1%

EPS (Diluted)

$206.12 -4.1% ▼

5Y CAGR: +13.3%

EBITDA

$76.7B -18.6% ▼

5Y CAGR: +6.0%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$482.5B	$508.4B	$549.0B	$571.7B	$600.2B
YoY Growth	+7.6%	+5.4%	+8.0%	+4.1%	+5.0%
Cost of Revenue	$2.9B	$2.8B	$397.4B	$411.5B	$430.8B
Gross Profit	$1.1B	$1.1B	$151.6B	$160.2B	$169.4B
Gross Margin	0.2%	0.2%	27.6%	28.0%	28.2%
R&D Expenses	$23M	$23M	$3.0B	$0	$0
SG&A Expenses	$586M	$574M	$84.6B	$91.2B	$92.7B
Operating Expenses	$609M	$598M	$87.1B	$91.2B	$92.7B
Operating Income	$54.7B	$62.3B	$64.6B	$69.0B	$76.7B
Operating Margin	11.3%	12.3%	11.8%	12.1%	12.8%
Interest Expense	$322M	$235M	$380M	$495M	$606M
Income Before Tax	$61.5B	$81.5B	$69.2B	$74.1B	$69.4B
Tax Expense	$20.3B	$22.9B	$18.9B	$22.1B	$20.5B
Net Income	$39.5B	$55.5B	$48.9B	$50.0B	$46.9B
Net Margin	8.2%	10.9%	8.9%	8.7%	7.8%
EPS (Diluted)	$157.69	$227.11	$203.28	$215.00	$206.12
EBITDA	$70.7B	$78.2B	$87.5B	$94.2B	$76.7B
Shares Outstanding	250M	244M	240M	233M	228M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$134.1B	$141.5B	$141.0B	$155.1B	$140.3B	$150.3B	$147.9B	$161.2B
Cost of Revenue	$97.9B	$101.8B	$101.0B	$110.8B	$101.7B	$107.5B	$106.5B	$114.7B
Gross Profit	$36.1B	$39.7B	$40.0B	$44.3B	$38.6B	$42.8B	$41.4B	$46.6B
Gross Margin	26.9%	28.1%	28.4%	28.6%	27.5%	28.5%	28.0%	28.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$22.1B	$23.3B	$21.7B	$24.2B	$22.2B	$23.3B	$22.1B	$25.0B
Operating Expenses	$22.1B	$23.3B	$21.7B	$24.2B	$22.2B	$23.3B	$22.1B	$25.0B
Operating Income	$14.1B	$16.4B	$18.4B	$20.2B	$16.4B	$19.5B	$19.3B	$21.6B
Operating Margin	10.5%	11.6%	13.0%	13.0%	11.7%	13.0%	13.0%	13.4%
Interest Expense	$0	$30M	$0	$16M	$909K	$141M	$151M	$182M
Income Before Tax	$16.3B	$15.7B	$20.4B	$21.7B	$19.1B	$17.6B	$20.6B	$12.1B
Tax Expense	$5.2B	$5.0B	$6.3B	$5.6B	$6.1B	$5.8B	$5.6B	$3.1B
Net Income	$10.7B	$10.2B	$13.6B	$15.5B	$12.5B	$11.4B	$14.5B	$8.5B
Net Margin	8.0%	7.2%	9.7%	10.0%	8.9%	7.6%	9.8%	5.3%
EPS (Diluted)	$45.66	$43.76	$58.74	$66.88	$54.02	$50.00	$64.00	$38.10
EBITDA	$18.6B	$21.1B	$22.9B	$25.1B	$21.2B	$22.5B	$25.4B	$21.6B
Shares Outstanding	234M	232M	232M	232M	232M	228M	226M	223M

TISNF OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet