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

$47.98

+0.00 (+0.00%)

OTC · Consumer Cyclical · Auto - Parts · Tech Score Buy · Power 61 · $7.6B mcap · 148M float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$1.29T +18.3% ▲

5Y CAGR: +17.8%

Gross Profit

$468.5B +20.2% ▲

5Y CAGR: +21.1%

Operating Income

$174.7B +46.6% ▲

5Y CAGR: +36.8%

Net Income

$110.5B +47.5% ▲

5Y CAGR: +33.2%

EPS (Diluted)

$699.56 +49.9% ▲

5Y CAGR: +33.7%

EBITDA

$251.8B +31.9% ▲

5Y CAGR: +25.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$670.8B	$860.5B	$985.3B	$1.09T	$1.29T
YoY Growth	+17.6%	+28.3%	+14.5%	+11.1%	+18.3%
Cost of Revenue	$447.2B	$572.8B	$659.4B	$705.0B	$826.4B
Gross Profit	$223.6B	$287.7B	$325.9B	$389.8B	$468.5B
Gross Margin	33.3%	33.4%	33.1%	35.6%	36.2%
R&D Expenses	$15.3B	$16.0B	$0	$0	$0
SG&A Expenses	$161.5B	$217.6B	$226.8B	$255.4B	$293.8B
Operating Expenses	$140.0B	$218.8B	$225.5B	$270.6B	$293.8B
Operating Income	$83.6B	$68.9B	$99.1B	$119.2B	$174.7B
Operating Margin	12.5%	8.0%	10.1%	10.9%	13.5%
Interest Expense	$6.3B	$7.6B	$7.1B	$9.4B	$14.0B
Income Before Tax	$85.2B	$71.6B	$106.0B	$115.4B	$164.8B
Tax Expense	$25.6B	$24.5B	$37.5B	$39.2B	$52.8B
Net Income	$65.5B	$45.9B	$67.2B	$74.9B	$110.5B
Net Margin	9.8%	5.3%	6.8%	6.8%	8.5%
EPS (Diluted)	$407.86	$285.80	$418.31	$466.57	$699.56
EBITDA	$109.2B	$119.1B	$158.8B	$190.9B	$251.8B
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	$303.2B	$364.2B	$309.4B	$340.0B
Cost of Revenue	$165.1B	$196.6B	$183.9B	$197.4B	$193.2B	$220.8B	$189.2B	$208.9B
Gross Profit	$92.6B	$115.2B	$91.2B	$106.7B	$109.9B	$143.4B	$120.2B	$131.1B
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	$70.7B	$76.3B	$74.9B	$79.0B
Operating Expenses	$63.1B	$66.6B	$71.9B	$63.9B	$70.7B	$76.3B	$74.9B	$79.0B
Operating Income	$29.5B	$48.6B	$19.3B	$42.8B	$39.3B	$67.0B	$45.3B	$52.1B
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	$4.6B	$3.5B
Income Before Tax	$16.4B	$35.8B	$13.9B	$36.8B	$38.4B	$70.1B	$26.4B	$86.0B
Tax Expense	$2.1B	$20.8B	$5.3B	$9.6B	$7.2B	$29.1B	$11.3B	$27.1B
Net Income	$14.3B	$14.1B	$8.5B	$27.0B	$31.1B	$40.0B	$15.0B	$58.6B
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	$252.53	$94.27	$371.34
EBITDA	$46.2B	$59.1B	$38.9B	$52.8B	$61.8B	$84.8B	$66.0B	$73.8B
Shares Outstanding	161M	160M	159M	158M	158M	158M	158M	158M

YORUY OTC