Also trades as: 6727.T (JPX) · $vol 4M · WACMF (OTC) · $vol 0M

$5.15

+0.00 (+0.00%)

OTC · Technology · Computer Hardware · Tech Score Sell · Power 48 · $683.7M mcap · 117M float · 0.0000% daily turnover · Short 89% of daily vol

Revenue

$116.6B +0.8% ▲

5Y CAGR: +1.4%

Gross Profit

$43.8B +9.2% ▲

5Y CAGR: +1.1%

Operating Income

$14.1B +38.5% ▲

5Y CAGR: +1.1%

Net Income

$10.1B +93.8% ▲

5Y CAGR: -0.2%

EPS (Diluted)

$75.10 +103.1% ▲

5Y CAGR: +3.6%

EBITDA

$16.1B +77.0% ▲

5Y CAGR: -0.3%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$108.8B	$112.7B	$118.8B	$115.7B	$116.6B
YoY Growth	+0.2%	+3.6%	+5.4%	-2.6%	+0.8%
Cost of Revenue	$69.2B	$81.5B	$82.0B	$75.5B	$72.8B
Gross Profit	$39.6B	$31.2B	$36.8B	$40.1B	$43.8B
Gross Margin	36.4%	27.7%	30.9%	34.7%	37.6%
R&D Expenses	$5.5B	$6.7B	$0	$8.7B	$0
SG&A Expenses	$21.1B	$22.5B	$29.7B	$29.9B	$29.7B
Operating Expenses	$26.6B	$29.2B	$29.7B	$29.9B	$29.7B
Operating Income	$13.0B	$2.0B	$7.1B	$10.2B	$14.1B
Operating Margin	12.0%	1.8%	5.9%	8.8%	12.1%
Interest Expense	$30M	$46M	$93M	$124M	$111M
Income Before Tax	$14.6B	$2.2B	$5.9B	$6.9B	$13.6B
Tax Expense	$3.6B	$400M	$1.3B	$1.6B	$3.5B
Net Income	$11.0B	$1.8B	$4.6B	$5.2B	$10.1B
Net Margin	10.1%	1.6%	3.8%	4.5%	8.7%
EPS (Diluted)	$67.98	$11.34	$29.64	$36.97	$75.10
EBITDA	$16.5B	$4.4B	$8.6B	$9.1B	$16.1B
Shares Outstanding	161M	158M	154M	141M	135M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$29.2B	$28.1B	$30.2B	$28.2B	$24.5B	$27.4B	$30.8B	$28.9B
Cost of Revenue	$19.1B	$18.1B	$20.5B	$17.8B	$15.3B	$17.4B	$19.5B	$17.5B
Gross Profit	$10.1B	$10.0B	$9.7B	$10.3B	$9.2B	$10.0B	$11.3B	$11.3B
Gross Margin	34.5%	35.7%	32.2%	36.6%	37.7%	36.6%	36.8%	39.3%
R&D Expenses	$1.9B	$1.9B	$2.2B	$2.7B	$0	$0	$0	$0
SG&A Expenses	$7.5B	$7.1B	$7.6B	$7.7B	$6.5B	$6.8B	$7.2B	$7.8B
Operating Expenses	$7.5B	$7.1B	$7.6B	$7.7B	$6.5B	$6.8B	$7.2B	$7.8B
Operating Income	$2.5B	$2.9B	$2.1B	$2.6B	$2.7B	$3.2B	$4.1B	$3.6B
Operating Margin	8.7%	10.5%	7.0%	9.3%	11.1%	11.6%	13.3%	12.3%
Interest Expense	$30M	$2M	$22M	$200K	$27M	$31M	$29M	$16M
Income Before Tax	$3.6B	$1.0B	$2.6B	-$395M	$2.3B	$3.4B	$4.5B	$2.8B
Tax Expense	$919M	$261M	$702M	-$238M	$621M	$852M	$1.1B	$697M
Net Income	$2.7B	$785M	$1.9B	-$158M	$1.6B	$2.5B	$3.4B	$2.1B
Net Margin	9.2%	2.8%	6.3%	-0.6%	6.7%	9.3%	10.9%	7.4%
EPS (Diluted)	$18.54	$5.54	$13.59	$-1.14	$12.18	$18.91	$25.02	$15.93
EBITDA	$3.1B	$3.5B	$2.7B	$3.1B	$3.2B	$3.9B	$5.0B	$4.1B
Shares Outstanding	145M	142M	141M	138M	135M	135M	135M	135M

WACMY OTC