Also trades as: 7951.T (JPX) · $vol 17M · YAMCF (OTC) · $vol 0M

$7.68

-0.11 (-1.41%)

Weekly Expected Move ±11.2%

$6 $7 $8 $9 $9

OTC · Consumer Cyclical · Leisure · Tech Score Neutral · Power 50 · $3.4B mcap · 425M float · 0.0004% daily turnover · Short 13% of daily vol

Revenue

$493.4B +6.8% ▲

5Y CAGR: +5.8%

Gross Profit

$185.5B +5.3% ▲

5Y CAGR: +6.1%

Operating Income

$33.8B +63.3% ▲

5Y CAGR: -3.7%

Net Income

$25.2B +88.4% ▲

5Y CAGR: -1.1%

EPS (Diluted)

$55.92 +102.8% ▲

5Y CAGR: -18.1%

EBITDA

$33.8B -17.2% ▼

5Y CAGR: -9.2%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$408.2B	$451.4B	$462.9B	$462.1B	$493.4B
YoY Growth	+9.5%	+10.6%	+2.5%	-0.2%	+6.8%
Cost of Revenue	$258.4B	$285.4B	$291.8B	$285.9B	$307.9B
Gross Profit	$149.8B	$166.0B	$171.1B	$176.1B	$185.5B
Gross Margin	36.7%	36.8%	37.0%	38.1%	37.6%
R&D Expenses	$24.0B	$25.1B	$422M	$0	$29.4B
SG&A Expenses	$106.8B	$120.1B	$137.4B	$139.4B	$151.7B
Operating Expenses	$111.7B	$124.7B	$142.1B	$155.4B	$151.7B
Operating Income	$43.0B	$45.9B	$29.0B	$20.7B	$33.8B
Operating Margin	10.5%	10.2%	6.3%	4.5%	6.9%
Interest Expense	$2.1B	$440M	$561M	$2.9B	$760M
Income Before Tax	$53.0B	$50.6B	$37.6B	$22.5B	$37.4B
Tax Expense	$15.7B	$12.4B	$7.9B	$9.0B	$12.2B
Net Income	$37.3B	$38.2B	$29.6B	$13.4B	$25.2B
Net Margin	9.1%	8.5%	6.4%	2.9%	5.1%
EPS (Diluted)	$71.62	$74.21	$58.56	$27.58	$55.92
EBITDA	$61.2B	$65.1B	$59.2B	$40.8B	$33.8B
Shares Outstanding	173M	172M	169M	484M	450M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$112.1B	$116.0B	$122.6B	$111.4B	$103.9B	$114.4B	$126.9B	$148.2B
Cost of Revenue	$66.9B	$69.9B	$75.7B	$73.3B	$65.2B	$71.7B	$78.0B	$93.0B
Gross Profit	$45.2B	$46.0B	$46.8B	$38.1B	$38.7B	$42.8B	$48.9B	$55.2B
Gross Margin	40.3%	39.7%	38.2%	34.2%	37.3%	37.4%	38.5%	37.2%
R&D Expenses	$0	$0	$0	$48M	$46M	$7.0B	$7.0B	$7.4B
SG&A Expenses	$36.0B	$34.9B	$35.3B	$33.3B	$34.0B	$27.5B	$29.3B	$39.5B
Operating Expenses	$36.0B	$34.8B	$38.4B	$37.7B	$34.1B	$34.5B	$36.3B	$46.8B
Operating Income	$9.2B	$11.2B	$8.4B	$372M	$4.6B	$8.2B	$12.6B	$8.4B
Operating Margin	8.2%	9.7%	6.8%	0.3%	4.4%	7.2%	9.9%	5.7%
Interest Expense	$146M	$7.1B	$0	$2.0B	$801M	$0	$252M	$70M
Income Before Tax	$13.4B	-$4.3B	$15.0B	-$1.7B	$3.8B	$10.6B	$15.1B	$7.9B
Tax Expense	$4.0B	-$192M	$6.0B	-$735M	$1.4B	$3.1B	$4.4B	$2.7B
Net Income	$9.4B	-$4.2B	$9.0B	-$937M	$2.4B	$7.5B	$10.6B	$3.5B
Net Margin	8.4%	-3.6%	7.4%	-0.8%	2.3%	6.6%	8.4%	2.4%
EPS (Diluted)	$19.05	$-8.44	$18.63	$-2.01	$5.26	$16.55	$23.51	$8.10
EBITDA	$14.7B	$8.3B	$16.7B	$11.2B	$9.5B	$15.8B	$20.7B	$12.3B
Shares Outstanding	494M	492M	485M	465M	453M	453M	452M	421M

YAMCY OTC