Also trades as: NXCLF (OTC) · $vol 0M

¥229.00 ($1.45)

-2.00 (-0.87%)

Weekly Expected Move ±4.3%

¥211 ¥221 ¥231 ¥241 ¥251

JPX · Communication Services · Internet Content & Information · Tech Score Neutral · Power 49 · ¥29.6B mcap · 55M float · 1.44% daily turnover

Revenue

$28.1B -18.4% ▼

5Y CAGR: -4.5%

Gross Profit

$26.7B -17.2% ▼

5Y CAGR: -3.2%

Operating Income

$4.0B +161.7% ▲

5Y CAGR: -1.6%

Net Income

$5.3B +162.8% ▲

5Y CAGR: +35.5%

EPS (Diluted)

$41.49 +162.7% ▲

5Y CAGR: +36.6%

EBITDA

$3.9B +181.4% ▲

5Y CAGR: -1.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$35.9B	$35.7B	$36.4B	$34.5B	$28.1B
YoY Growth	+1.3%	-0.4%	+1.9%	-5.3%	-18.4%
Cost of Revenue	$4.0B	$4.1B	$3.9B	$2.3B	$1.5B
Gross Profit	$31.9B	$31.7B	$32.5B	$32.2B	$26.7B
Gross Margin	89.0%	88.6%	89.4%	93.5%	94.8%
R&D Expenses	$222M	$182M	$170M	$134M	$0
SG&A Expenses	$26.4B	$31.4B	$30.2B	$31.4B	$22.7B
Operating Expenses	$38.5B	$29.5B	$30.7B	$38.7B	$22.7B
Operating Income	-$6.6B	$312M	$2.2B	-$6.4B	$4.0B
Operating Margin	-18.5%	0.9%	6.1%	-18.7%	14.1%
Interest Expense	$108M	$89M	$189M	$321M	$60M
Income Before Tax	-$6.9B	$1.4B	$1.5B	-$7.1B	$3.8B
Tax Expense	-$962M	$204M	$554M	$1.4B	$1.3B
Net Income	-$5.9B	$1.2B	$1.0B	-$8.5B	$5.3B
Net Margin	-16.4%	3.3%	2.8%	-24.6%	18.9%
EPS (Diluted)	$-44.74	$8.99	$7.30	$-66.12	$41.49
EBITDA	-$4.6B	$3.6B	$3.9B	-$4.8B	$3.9B
Shares Outstanding	132M	132M	129M	128M	128M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$8.6B	$8.4B	$5.9B	$6.8B	$7.1B	$7.0B	$7.9B	$7.1B
Cost of Revenue	$605M	$572M	$450M	$636M	-$198M	$406M	$418M	$707M
Gross Profit	$8.0B	$7.8B	$5.5B	$6.1B	$7.3B	$6.6B	$7.5B	$6.4B
Gross Margin	93.0%	93.2%	92.4%	90.6%	102.8%	94.2%	94.7%	90.0%
R&D Expenses	$134M	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$7.8B	$7.4B	$3.9B	$5.0B	$5.9B	$5.4B	$6.3B	$5.5B
Operating Expenses	$7.8B	$7.1B	$3.9B	$5.0B	$5.6B	$5.4B	$6.3B	$5.5B
Operating Income	-$597M	$434M	$1.6B	$1.2B	$806M	$1.2B	$1.2B	$896M
Operating Margin	-6.9%	5.2%	26.4%	17.3%	11.4%	16.9%	14.6%	12.7%
Interest Expense	$88M	$107M	$0	$15M	$18M	$25M	$32M	$38M
Income Before Tax	-$8.0B	$610M	$1.2B	$1.2B	$834M	$1.3B	$1.1B	$871M
Tax Expense	$404M	$210M	$856M	$405M	-$149M	$552M	$355M	$301M
Net Income	-$8.4B	$384M	$3.3B	$685M	$909M	$753M	$791M	$580M
Net Margin	-97.4%	4.6%	56.4%	10.1%	12.9%	10.8%	10.0%	8.2%
EPS (Diluted)	$-65.68	$2.99	$26.09	$5.34	$7.09	$5.87	$6.16	$4.53
EBITDA	-$1.1B	$1.1B	$1.5B	$1.5B	$834M	$1.5B	$1.5B	$1.2B
Shares Outstanding	128M	128M	128M	128M	128M	128M	128M	128M

2120.T JPX