Also trades as: 4825.T (JPX) · $vol 3M

$7.54

+0.00 (+0.00%)

OTC · Communication Services · Internet Content & Information · Tech Score Neutral · Power 53 · $335.0M mcap · 24M float · 0.0003% daily turnover

Revenue

$23.5B +5.7% ▲

5Y CAGR: +5.5%

Gross Profit

$10.9B +15.5% ▲

5Y CAGR: +10.4%

Operating Income

$4.5B +38.1% ▲

5Y CAGR: +14.6%

Net Income

$3.1B +27.8% ▲

5Y CAGR: +13.8%

EPS (Diluted)

$140.47 -36.2% ▼

5Y CAGR: -1.1%

EBITDA

$5.1B +32.4% ▲

5Y CAGR: +10.9%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$18.8B	$19.7B	$21.1B	$22.2B	$23.5B
YoY Growth	+5.0%	+4.3%	+7.4%	+5.3%	+5.7%
Cost of Revenue	$11.4B	$11.5B	$12.2B	$12.8B	$12.6B
Gross Profit	$7.4B	$8.2B	$9.0B	$9.4B	$10.9B
Gross Margin	39.5%	41.6%	42.5%	42.3%	46.3%
R&D Expenses	$599M	$534M	$559M	$0	$0
SG&A Expenses	$5.0B	$5.3B	$5.7B	$6.1B	$0
Operating Expenses	$5.0B	$5.3B	$5.7B	$6.1B	$6.4B
Operating Income	$2.4B	$2.9B	$3.3B	$3.3B	$4.5B
Operating Margin	13.0%	14.8%	15.4%	14.7%	19.2%
Interest Expense	$0	$0	$0	$0	$0
Income Before Tax	$2.5B	$2.9B	$3.3B	$3.3B	$4.5B
Tax Expense	$643M	$775M	$891M	$901M	$1.3B
Net Income	$1.9B	$2.2B	$2.4B	$2.4B	$3.1B
Net Margin	9.9%	11.0%	11.4%	11.0%	13.3%
EPS (Diluted)	$169.37	$195.74	$217.11	$220.28	$140.47
EBITDA	$3.3B	$3.8B	$4.1B	$3.9B	$5.1B
Shares Outstanding	11M	11M	11M	11M	22M

Line Item	FY2023 Q3	FY2023 Q4	FY2024 Q1	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2
Revenue	$5.5B	$5.6B	$5.8B	$5.8B	$5.8B	$6.1B	$41M	$39M
Cost of Revenue	$3.3B	$3.3B	$3.1B	$3.1B	$3.1B	$3.4B	$3.2B	$21M
Gross Profit	$2.2B	$2.3B	$2.7B	$2.7B	$2.7B	$2.7B	$2.8B	$19M
Gross Margin	40.7%	41.0%	47.1%	46.7%	46.5%	44.9%	6790.1%	47.3%
R&D Expenses	$111M	$72M	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.1B	$1.3B	$2.3B	$1.5B	$1.2B	$1.3B	$1.9B	$10M
Operating Expenses	$1.2B	$1.3B	$2.3B	$1.5B	$1.2B	$1.3B	$13M	$10M
Operating Income	$1.0B	$983M	$455M	$1.2B	$1.5B	$1.4B	$912M	$9M
Operating Margin	18.6%	17.6%	7.8%	21.2%	25.1%	22.7%	2233.2%	22.1%
Interest Expense	$0	$0	$0	$292K	$0	$0	$0	$0
Income Before Tax	$1.0B	$1.0B	$388M	$1.2B	$1.5B	$1.4B	$914M	$9M
Tax Expense	$318M	$317M	$108M	$379M	$452M	$410M	$2M	$3M
Net Income	$731M	$688M	$280M	$854M	$1.0B	$960M	$672M	$6M
Net Margin	13.3%	12.3%	4.8%	14.8%	17.6%	15.8%	1645.5%	15.8%
EPS (Diluted)	$66.03	$62.06	$25.24	$38.53	$46.01	$43.27	$30.31	$0.28
EBITDA	$1.2B	$1.2B	$540M	$1.4B	$1.6B	$1.5B	$1.1B	$9M
Shares Outstanding	11M	11M	11M	22M	22M	22M	22M	22M

WNWSF OTC