Also trades as: 7867.T (JPX) · $vol 17M

$28.95

+0.00 (+0.00%)

OTC · Consumer Cyclical · Leisure · Tech Score Strong Sell · Power 41 · $2.5B mcap · 75M float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$286.8B +14.6% ▲

5Y CAGR: +15.2%

Gross Profit

$115.5B +13.9% ▲

5Y CAGR: +15.9%

Operating Income

$25.7B +3.4% ▲

5Y CAGR: +29.4%

Net Income

$12.4B -24.3% ▼

5Y CAGR: +18.2%

EPS (Diluted)

$139.01 -23.7% ▼

5Y CAGR: +19.5%

EBITDA

$35.6B +9.7% ▲

5Y CAGR: +19.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$165.4B	$187.3B	$208.3B	$250.2B	$286.8B
YoY Growth	+17.2%	+13.2%	+11.2%	+20.1%	+14.6%
Cost of Revenue	$98.8B	$114.9B	$123.4B	$148.9B	$171.3B
Gross Profit	$66.6B	$72.3B	$85.0B	$101.3B	$115.5B
Gross Margin	40.3%	38.6%	40.8%	40.5%	40.3%
R&D Expenses	$4.6B	$4.5B	$5.0B	$0	$0
SG&A Expenses	$49.7B	$54.7B	$66.1B	$76.5B	$89.8B
Operating Expenses	$54.3B	$59.2B	$66.1B	$76.5B	$89.8B
Operating Income	$12.3B	$13.1B	$18.8B	$24.9B	$25.7B
Operating Margin	7.5%	7.0%	9.0%	9.9%	9.0%
Interest Expense	$332M	$612M	$691M	$367M	$410M
Income Before Tax	$13.8B	$11.6B	$14.9B	$23.8B	$20.3B
Tax Expense	$4.7B	$3.3B	$5.1B	$7.5B	$7.9B
Net Income	$9.1B	$8.3B	$9.8B	$16.4B	$12.4B
Net Margin	5.5%	4.4%	4.7%	6.5%	4.3%
EPS (Diluted)	$98.17	$90.58	$107.65	$182.14	$139.01
EBITDA	$19.7B	$21.2B	$23.5B	$32.5B	$35.6B
Shares Outstanding	93M	92M	91M	90M	89M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$53.6B	$67.1B	$74.3B	$55.3B	$59.5B	$69.6B	$82.2B	$63.0B
Cost of Revenue	$32.7B	$39.6B	$42.7B	$33.9B	$36.1B	$41.2B	$47.9B	$38.5B
Gross Profit	$20.9B	$27.6B	$31.6B	$21.3B	$23.4B	$28.4B	$34.3B	$24.4B
Gross Margin	38.9%	41.1%	42.5%	38.6%	39.3%	40.8%	41.7%	38.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$16.7B	$19.4B	$20.9B	$19.5B	$18.8B	$21.1B	$24.3B	$21.7B
Operating Expenses	$16.7B	$19.4B	$20.9B	$19.5B	$18.8B	$21.1B	$24.3B	$21.7B
Operating Income	$4.2B	$8.2B	$10.7B	$1.8B	$4.6B	$7.3B	$10.0B	$2.7B
Operating Margin	7.8%	12.2%	14.4%	3.2%	7.7%	10.4%	12.2%	4.3%
Interest Expense	$103M	$0	$37M	$505K	$29M	$111M	$103M	$84M
Income Before Tax	$3.6B	$8.2B	$10.3B	$1.6B	$4.9B	$6.5B	$5.0B	$2.9B
Tax Expense	$1.1B	$2.3B	$4.3B	-$287M	$1.5B	$1.7B	$3.5B	$765M
Net Income	$2.5B	$5.9B	$6.0B	$1.9B	$3.4B	$4.8B	$1.4B	$2.2B
Net Margin	4.7%	8.9%	8.1%	3.5%	5.7%	6.9%	1.8%	3.4%
EPS (Diluted)	$27.83	$66.36	$66.66	$21.38	$37.95	$54.00	$15.69	$23.97
EBITDA	$6.1B	$10.2B	$12.7B	$3.9B	$6.7B	$9.1B	$12.5B	$5.0B
Shares Outstanding	90M	90M	90M	90M	89M	89M	89M	89M

TOMYY OTC