¥1,392.00 ($8.82)

+15.00 (+1.09%)

Weekly Expected Move ±10.9%

¥1076 ¥1226 ¥1377 ¥1528 ¥1678

JPX · Technology · Software - Application · Tech Score Sell · Power 38 · ¥137.3B mcap · 70M float · 2.72% daily turnover

Revenue

$34.3B +27.6% ▲

3Y CAGR: +76.7%

Gross Profit

$32.4B +27.3% ▲

3Y CAGR: +77.5%

Operating Income

$6.7B +58.9% ▲

3Y CAGR: +280.3%

Net Income

$5.3B +89.8% ▲

3Y CAGR: +174.5%

EPS (Diluted)

$49.59 +72.2% ▲

3Y CAGR: +163.8%

EBITDA

$7.0B +58.2% ▲

3Y CAGR: +224.3%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025
Revenue	$6.2B	$16.1B	$26.9B	$34.3B
YoY Growth	+0.0%	+159.7%	+66.5%	+27.6%
Cost of Revenue	$428M	$672M	$1.3B	$1.9B
Gross Profit	$5.8B	$15.5B	$25.6B	$32.4B
Gross Margin	93.1%	95.8%	95.3%	94.4%
R&D Expenses	$0	$0	$0	$0
SG&A Expenses	$5.7B	$13.3B	$21.4B	$25.6B
Operating Expenses	$5.7B	$13.5B	$21.4B	$25.6B
Operating Income	$123M	$2.0B	$4.2B	$6.7B
Operating Margin	2.0%	12.1%	15.8%	19.7%
Interest Expense	$13M	$34M	$61M	$114M
Income Before Tax	$120M	$1.9B	$3.9B	$6.7B
Tax Expense	-$137M	$122M	$1.1B	$1.3B
Net Income	$257M	$1.8B	$2.8B	$5.3B
Net Margin	4.1%	11.2%	10.4%	15.5%
EPS (Diluted)	$2.70	$18.95	$25.63	$49.59
EBITDA	$205M	$2.1B	$4.2B	$7.0B
Shares Outstanding	95M	95M	97M	107M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$7.9B	$8.6B	$7.8B	$8.4B	$9.5B	$10.9B	$10.1B	$10.4B
Cost of Revenue	$441M	$483M	$507M	$562M	$537M	$853M	$880M	$1.1B
Gross Profit	$7.4B	$8.2B	$7.3B	$7.8B	$8.9B	$10.0B	$9.3B	$9.4B
Gross Margin	94.4%	94.4%	93.5%	93.3%	94.3%	92.1%	91.3%	89.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$6.0B	$6.7B	$5.5B	$6.0B	$7.3B	$7.9B	$3.2B	$7.4B
Operating Expenses	$6.0B	$6.7B	$5.5B	$6.0B	$7.3B	$7.9B	$7.6B	$7.4B
Operating Income	$1.5B	$1.4B	$1.9B	$1.8B	$1.7B	$2.1B	$1.7B	$1.9B
Operating Margin	18.5%	16.4%	23.7%	21.9%	17.4%	19.4%	16.8%	18.6%
Interest Expense	$20M	$30M	$30M	$25M	$29M	$40M	$16M	$43M
Income Before Tax	$1.5B	$1.4B	$1.8B	$1.8B	$1.6B	$2.1B	$1.3B	$1.9B
Tax Expense	$122M	$83M	$560M	$555M	$146M	$643M	$323M	$615M
Net Income	$1.3B	$1.3B	$1.3B	$1.3B	$1.5B	$1.4B	$1000M	$1.3B
Net Margin	16.9%	15.1%	16.1%	15.0%	15.7%	13.3%	9.8%	12.2%
EPS (Diluted)	$13.70	$12.29	$11.44	$11.27	$14.59	$13.49	$6.99	$12.07
EBITDA	$1.5B	$1.5B	$1.9B	$1.9B	$1.7B	$2.2B	$1.3B	$2.0B
Shares Outstanding	97M	106M	110M	112M	102M	107M	128M	105M

215A.T JPX