Also trades as: 7906.T (JPX) · $vol 7M

$15.90

+0.00 (+0.00%)

OTC · Consumer Cyclical · Leisure · Tech Score Sell · Power 47 · $1.4B mcap · 47M float · 0.0000% daily turnover · Short 73% of daily vol

Revenue

$164.7B +19.1% ▲

5Y CAGR: +26.1%

Gross Profit

$71.3B +15.0% ▲

5Y CAGR: +28.2%

Operating Income

$16.7B +17.5% ▲

5Y CAGR: +74.4%

Net Income

$12.2B +14.9% ▲

5Y CAGR: +61.7%

EPS (Diluted)

$142.20 +15.6% ▲

5Y CAGR: +62.4%

EBITDA

$20.3B +10.9% ▲

5Y CAGR: +39.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$74.5B	$107.0B	$116.4B	$138.3B	$164.7B
YoY Growth	+44.5%	+43.7%	+8.8%	+18.8%	+19.1%
Cost of Revenue	$41.8B	$61.9B	$64.8B	$76.2B	$93.3B
Gross Profit	$32.7B	$45.1B	$51.6B	$62.1B	$71.3B
Gross Margin	43.9%	42.2%	44.3%	44.9%	43.3%
R&D Expenses	$1.5B	$1.7B	$1.7B	$2.2B	$2.5B
SG&A Expenses	$24.7B	$33.3B	$17.5B	$21.6B	$52.2B
Operating Expenses	$26.7B	$35.1B	$40.0B	$47.9B	$54.7B
Operating Income	$6.7B	$10.1B	$11.6B	$14.2B	$16.7B
Operating Margin	9.0%	9.4%	10.0%	10.3%	10.1%
Interest Expense	$27M	$56M	$92M	$148M	$287M
Income Before Tax	$7.8B	$10.3B	$12.7B	$14.9B	$17.1B
Tax Expense	$2.0B	$3.0B	$3.8B	$4.3B	$4.9B
Net Income	$5.8B	$7.3B	$8.9B	$10.6B	$12.2B
Net Margin	7.8%	6.9%	7.6%	7.7%	7.4%
EPS (Diluted)	$66.11	$84.04	$102.45	$122.96	$142.20
EBITDA	$8.5B	$12.2B	$14.4B	$18.3B	$20.3B
Shares Outstanding	87M	87M	86M	86M	86M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$31.1B	$35.9B	$34.8B	$36.5B	$39.9B	$40.2B	$41.0B	$43.4B
Cost of Revenue	$17.0B	$19.7B	$18.5B	$21.0B	$21.0B	$24.0B	$22.5B	$24.1B
Gross Profit	$14.1B	$16.1B	$16.3B	$15.5B	$18.8B	$16.3B	$18.5B	$19.3B
Gross Margin	45.4%	45.0%	46.7%	42.6%	47.2%	40.5%	45.0%	44.5%
R&D Expenses	$0	$0	$0	$2.2B	$0	$0	$0	$0
SG&A Expenses	$10.8B	$11.8B	$12.6B	$8.9B	$12.5B	$13.7B	$14.4B	$15.7B
Operating Expenses	$10.8B	$11.8B	$12.6B	$12.8B	$12.5B	$13.7B	$14.4B	$15.7B
Operating Income	$3.3B	$4.4B	$3.7B	$2.8B	$6.3B	$2.6B	$4.1B	$3.6B
Operating Margin	10.7%	12.2%	10.6%	7.6%	15.7%	6.5%	10.0%	8.4%
Interest Expense	$32M	$0	$3M	$2M	$25M	$69M	$78M	$86M
Income Before Tax	$3.7B	$3.9B	$4.8B	$2.5B	$6.0B	$3.1B	$4.5B	$3.4B
Tax Expense	$930M	$1.2B	$942M	$1.2B	$1.7B	$939M	$1.3B	$939M
Net Income	$2.8B	$2.6B	$3.8B	$1.3B	$4.2B	$2.2B	$3.2B	$2.5B
Net Margin	9.0%	7.3%	11.0%	3.7%	10.6%	5.4%	7.9%	5.7%
EPS (Diluted)	$32.33	$30.35	$44.51	$15.69	$49.59	$25.51	$37.64	$28.76
EBITDA	$4.0B	$5.1B	$4.4B	$3.6B	$7.1B	$4.0B	$5.0B	$4.7B
Shares Outstanding	87M	87M	86M	86M	85M	86M	86M	86M

YONXF OTC