Also trades as: 4732.T (JPX) · $vol 14M · USSJF (OTC) · $vol 0M

$25.88

+0.00 (+0.00%)

OTC · Consumer Cyclical · Auto - Dealerships · Tech Score Buy · Power 68 · $6.0B mcap · 178M float · 0.0000% daily turnover · Short 31% of daily vol

Revenue

$120.7B +16.1% ▲

5Y CAGR: +10.0%

Gross Profit

$75.8B +16.9% ▲

5Y CAGR: +10.2%

Operating Income

$63.5B +17.1% ▲

5Y CAGR: +11.9%

Net Income

$43.9B +16.5% ▲

5Y CAGR: +61.3%

EPS (Diluted)

$188.54 +20.1% ▲

5Y CAGR: +63.6%

EBITDA

$69.5B +15.4% ▲

5Y CAGR: +9.9%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$81.5B	$88.8B	$97.6B	$104.0B	$120.7B
YoY Growth	+8.8%	+9.0%	+9.9%	+6.6%	+16.1%
Cost of Revenue	$30.7B	$35.1B	$38.6B	$39.2B	$45.0B
Gross Profit	$50.8B	$53.6B	$59.0B	$64.8B	$75.8B
Gross Margin	62.3%	60.4%	60.5%	62.3%	62.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$8.3B	$8.9B	$9.1B	$10.8B	$12.3B
Operating Expenses	$9.2B	$9.9B	$10.1B	$10.6B	$12.3B
Operating Income	$41.6B	$43.8B	$48.9B	$54.2B	$63.5B
Operating Margin	51.0%	49.3%	50.1%	52.1%	52.6%
Interest Expense	$12M	$11M	$10M	$9M	$14M
Income Before Tax	$43.9B	$44.5B	$48.7B	$55.0B	$64.2B
Tax Expense	$13.2B	$13.8B	$15.1B	$17.0B	$19.8B
Net Income	$29.7B	$30.0B	$32.9B	$37.6B	$43.9B
Net Margin	36.5%	33.8%	33.7%	36.2%	36.3%
EPS (Diluted)	$119.58	$122.48	$136.20	$157.04	$188.54
EBITDA	$47.2B	$49.1B	$53.9B	$60.3B	$69.5B
Shares Outstanding	249M	245M	242M	240M	234M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$25.6B	$24.8B	$26.2B	$27.4B	$27.4B	$27.1B	$29.5B	$31.5B
Cost of Revenue	$9.6B	$9.4B	$10.0B	$10.2B	$10.0B	$10.1B	$11.3B	$11.9B
Gross Profit	$16.0B	$15.4B	$16.2B	$17.2B	$17.4B	$17.0B	$18.2B	$19.6B
Gross Margin	62.4%	62.0%	61.9%	62.9%	63.4%	62.8%	61.8%	62.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.6B	$2.6B	$2.6B	$3.0B	$2.7B	$2.7B	$2.8B	$3.3B
Operating Expenses	$2.6B	$2.6B	$2.6B	$2.8B	$2.7B	$2.7B	$2.8B	$3.3B
Operating Income	$13.4B	$12.8B	$13.6B	$14.4B	$14.7B	$14.2B	$15.5B	$16.2B
Operating Margin	52.4%	51.5%	51.9%	52.5%	53.7%	52.7%	52.4%	51.7%
Interest Expense	$2M	$0	$0	$13K	$21K	$2M	$3M	$5M
Income Before Tax	$13.6B	$13.0B	$13.9B	$14.5B	$15.0B	$14.4B	$15.8B	$16.2B
Tax Expense	$4.2B	$4.0B	$4.3B	$4.4B	$4.6B	$4.5B	$4.9B	$4.9B
Net Income	$9.3B	$8.9B	$9.5B	$10.0B	$10.2B	$9.9B	$10.7B	$11.1B
Net Margin	36.1%	35.8%	36.2%	36.6%	37.4%	36.6%	36.2%	35.4%
EPS (Diluted)	$38.44	$36.94	$39.50	$42.18	$43.38	$42.00	$45.48	$47.94
EBITDA	$14.7B	$14.1B	$15.0B	$15.6B	$16.0B	$15.8B	$16.9B	$17.8B
Shares Outstanding	241M	241M	240M	237M	236M	233M	233M	233M

USSJY OTC