Also trades as: 5101.T (JPX) · $vol 44M · YORUY (OTC) · $vol 0M

$46.32

+0.00 (+0.00%)

OTC · Consumer Cyclical · Auto - Parts · Tech Score Sell · Power 45 · $7.3B mcap · 111M float · 0.0000% daily turnover · Short 94% of daily vol

Revenue

$1.24T +12.9% ▲

5Y CAGR: +16.7%

Gross Profit

$447.2B +14.7% ▲

5Y CAGR: +19.9%

Operating Income

$166.7B +39.9% ▲

5Y CAGR: +35.3%

Net Income

$105.5B +40.8% ▲

5Y CAGR: +32.0%

EPS (Diluted)

$666.62 +42.9% ▲

5Y CAGR: +32.4%

EBITDA

$240.4B +26.0% ▲

5Y CAGR: +24.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$670.8B	$860.5B	$985.3B	$1.09T	$1.24T
YoY Growth	+17.6%	+28.3%	+14.5%	+11.1%	+12.9%
Cost of Revenue	$447.2B	$572.8B	$659.4B	$705.0B	$788.8B
Gross Profit	$223.6B	$287.7B	$325.9B	$389.8B	$447.2B
Gross Margin	33.3%	33.4%	33.1%	35.6%	36.2%
R&D Expenses	$15.3B	$16.0B	$18.0B	$0	$0
SG&A Expenses	$161.5B	$217.6B	$226.8B	$255.4B	$280.5B
Operating Expenses	$161.5B	$218.8B	$226.8B	$270.6B	$280.5B
Operating Income	$83.6B	$70.1B	$99.1B	$119.2B	$166.7B
Operating Margin	12.5%	8.1%	10.1%	10.9%	13.5%
Interest Expense	$6.3B	$7.6B	$7.1B	$9.4B	$13.4B
Income Before Tax	$85.2B	$71.6B	$106.0B	$115.4B	$157.3B
Tax Expense	$25.6B	$24.5B	$37.5B	$39.2B	$50.4B
Net Income	$65.5B	$45.9B	$67.2B	$74.9B	$105.5B
Net Margin	9.8%	5.3%	6.8%	6.8%	8.5%
EPS (Diluted)	$407.86	$285.80	$418.31	$466.57	$666.62
EBITDA	$109.2B	$119.1B	$158.8B	$190.9B	$240.4B
Shares Outstanding	161M	161M	161M	161M	158M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$257.6B	$311.8B	$275.1B	$304.1B	$302.2B	$358.1B	$305.7B	$333.2B
Cost of Revenue	$165.1B	$196.6B	$183.9B	$197.4B	$192.7B	$217.1B	$187.0B	$204.7B
Gross Profit	$92.6B	$115.2B	$91.2B	$106.7B	$109.6B	$141.0B	$118.8B	$128.5B
Gross Margin	35.9%	37.0%	33.2%	35.1%	36.3%	39.4%	38.8%	38.6%
R&D Expenses	$0	$19.8B	$0	$0	$0	$0	$0	$0
SG&A Expenses	$63.7B	$64.3B	$65.7B	$70.1B	$70.4B	$75.1B	$74.0B	$77.4B
Operating Expenses	$63.1B	$66.6B	$71.9B	$63.9B	$70.4B	$75.1B	$74.0B	$77.4B
Operating Income	$29.5B	$48.6B	$19.3B	$42.8B	$39.2B	$65.9B	$44.7B	$51.0B
Operating Margin	11.5%	15.6%	7.0%	14.1%	13.0%	18.4%	14.6%	15.3%
Interest Expense	$13.1B	$0	$5.5B	$0	$3.7B	$2.4B	$4.5B	$3.5B
Income Before Tax	$16.4B	$35.8B	$13.9B	$36.8B	$38.2B	$68.9B	$26.1B	$84.2B
Tax Expense	$2.1B	$20.8B	$5.3B	$9.6B	$7.1B	$28.6B	$11.1B	$26.5B
Net Income	$14.3B	$14.1B	$8.5B	$27.0B	$31.0B	$39.3B	$14.8B	$57.4B
Net Margin	5.5%	4.5%	3.1%	8.9%	10.3%	11.0%	4.8%	17.2%
EPS (Diluted)	$88.70	$88.00	$53.59	$171.06	$197.00	$249.39	$94.27	$364.88
EBITDA	$46.2B	$59.1B	$38.9B	$52.8B	$61.6B	$83.3B	$65.3B	$72.3B
Shares Outstanding	161M	160M	159M	158M	158M	158M	158M	158M

YORUF OTC