Also trades as: 3591.T (JPX) · $vol 2M · WACLF (OTC) · $vol 0M

$117.94

+3.74 (+3.27%)

OTC · Consumer Cyclical · Apparel - Manufacturers · Tech Score Sell · Power 43 · $1.2B mcap · 9M float · 0.0021% daily turnover · Short 60% 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

$181.9B +4.6% ▲

5Y CAGR: +3.6%

Gross Profit

$104.2B +6.9% ▲

5Y CAGR: +4.3%

Operating Income

-$489M -114.7% ▼

Net Income

$13.9B +99.1% ▲

5Y CAGR: +14.6%

EPS (Diluted)

$1385.30 +114.5% ▲

5Y CAGR: +19.8%

EBITDA

$11.4B -37.4% ▼

5Y CAGR: +17.8%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$172.1B	$188.6B	$187.2B	$173.9B	$181.9B
YoY Growth	+13.1%	+9.6%	-0.7%	-7.1%	+4.6%
Cost of Revenue	$85.5B	$93.2B	$83.1B	$76.5B	$77.7B
Gross Profit	$86.6B	$95.4B	$104.1B	$97.4B	$104.2B
Gross Margin	50.3%	50.6%	55.6%	56.0%	57.3%
R&D Expenses	$446M	$598M	$370M	$0	$0
SG&A Expenses	$90.8B	$91.3B	$100.6B	$100.8B	$104.6B
Operating Expenses	$86.1B	$102.3B	$113.6B	$94.1B	$104.6B
Operating Income	$5.0B	$4.1B	-$9.5B	$3.3B	-$489M
Operating Margin	2.9%	2.2%	-5.1%	1.9%	-0.3%
Interest Expense	$232M	$280M	$328M	$618M	$832M
Income Before Tax	$8.0B	-$699M	-$8.3B	$5.7B	$20.8B
Tax Expense	$3.5B	$1.0B	$453M	-$1.1B	$7.1B
Net Income	$1.7B	-$1.8B	-$8.6B	$7.0B	$13.9B
Net Margin	1.0%	-0.9%	-4.6%	4.0%	7.7%
EPS (Diluted)	$139.20	$-148.35	$-758.10	$645.80	$1385.30
EBITDA	$11.2B	$16.3B	$3.9B	$18.1B	$11.4B
Shares Outstanding	12M	12M	11M	11M	10M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$46.5B	$43.7B	$43.4B	$40.4B	$45.0B	$43.3B	$43.6B	$41.2B
Cost of Revenue	$20.2B	$18.9B	$19.0B	$18.3B	$18.7B	$18.3B	$18.8B	$18.4B
Gross Profit	$26.3B	$24.8B	$24.4B	$22.0B	$26.2B	$24.9B	$24.8B	$23.5B
Gross Margin	56.6%	56.7%	56.2%	54.6%	58.4%	57.6%	56.9%	57.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$574M
SG&A Expenses	$24.7B	$24.0B	$25.2B	$26.9B	$23.9B	$24.3B	$24.7B	$27.2B
Operating Expenses	$23.1B	$25.7B	$24.8B	$29.8B	$6.5B	$24.3B	$24.7B	$27.2B
Operating Income	$3.2B	-$902M	-$476M	-$7.7B	$19.8B	$699M	$74M	-$3.6B
Operating Margin	6.9%	-2.1%	-1.1%	-19.2%	43.9%	1.6%	0.2%	-8.9%
Interest Expense	$94M	$9M	$0	$1M	$2M	$160M	$159M	$1M
Income Before Tax	$4.3B	$8.5B	$302M	-$7.4B	$20.1B	$81M	$2.0B	-$2.5B
Tax Expense	$1.3B	$2.8B	$67M	-$5.3B	$6.4B	$1.4B	$627M	-$1.8B
Net Income	$3.0B	$5.7B	$313M	-$2.1B	$13.7B	-$1.3B	$1.4B	-$679M
Net Margin	6.5%	13.1%	0.7%	-5.2%	30.4%	-2.9%	3.2%	-1.7%
EPS (Diluted)	$274.75	$521.90	$29.15	$-201.85	$1323.20	$-127.55	$141.15	$-60.70
EBITDA	$6.2B	$11.0B	$2.8B	-$4.8B	$22.6B	$2.9B	$3.2B	-$1.1B
Shares Outstanding	11M	11M	11M	10M	10M	10M	10M	11M

WACLY OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet