¥124,900.00 ($789.97)

-100.00 (-0.08%)

Weekly Expected Move ±8.6%

¥103596 ¥114298 ¥125000 ¥135702 ¥146404

JPX · Real Estate · REIT - Office · Tech Score Buy · Power 59 · ¥58.4B mcap · 287978 float · 0.862% daily turnover

Revenue

$7.8B -24.0% ▼

5Y CAGR: +14.6%

Gross Profit

$3.4B +5.4% ▲

5Y CAGR: +5.4%

Operating Income

$2.7B +6.7% ▲

5Y CAGR: +4.5%

Net Income

$2.2B +4.8% ▲

5Y CAGR: +2.6%

EPS (Diluted)

$4811.50 +4.9% ▲

5Y CAGR: -2.8%

EBITDA

$3.3B +3.0% ▲

5Y CAGR: +4.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$4.3B	$5.8B	$5.6B	$10.2B	$7.8B
YoY Growth	+9.8%	+34.3%	-2.8%	+81.5%	-24.0%
Cost of Revenue	$1.6B	$2.0B	$2.4B	$7.0B	$5.5B
Gross Profit	$2.7B	$3.8B	$3.2B	$3.2B	$3.4B
Gross Margin	63.4%	64.7%	56.6%	31.2%	43.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$399M	$497M	$513M	$515M	$536M
Operating Expenses	$480M	$586M	$615M	$660M	$662M
Operating Income	$2.3B	$3.2B	$2.6B	$2.5B	$2.7B
Operating Margin	52.3%	54.6%	45.7%	24.7%	34.7%
Interest Expense	$0	$0	$0	$286M	$365M
Income Before Tax	$2.0B	$2.9B	$2.2B	$2.1B	$2.2B
Tax Expense	$2M	$2M	$2M	$2M	$2M
Net Income	$2.0B	$2.9B	$2.2B	$2.1B	$2.2B
Net Margin	47.0%	49.4%	39.1%	20.9%	28.9%
EPS (Diluted)	$5691.00	$6136.94	$4723.28	$4588.47	$4811.50
EBITDA	$2.7B	$3.7B	$3.1B	$3.2B	$3.3B
Shares Outstanding	356800	467099	467099	467099	467099

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$3.0B	$2.9B	$2.8B	$7.8B	$2.5B	$2.5B	$5.3B	$2.9B
Cost of Revenue	$1.4B	$1.6B	$1.4B	$1.4B	$549M	$1.1B	$4.1B	$1.2B
Gross Profit	$1.7B	$1.3B	$1.4B	$6.4B	$682M	$1.4B	$1.1B	$1.7B
Gross Margin	55.4%	44.8%	50.4%	82.2%	27.7%	56.6%	21.6%	58.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$6M	$6M	$6M	$12M	$6M	$493M	$43M	$0
Operating Expenses	$53M	$56M	$62M	$5.2B	$32M	$72M	-$212M	$62M
Operating Income	$1.6B	$1.2B	$1.3B	$1.2B	$1.3B	$1.4B	$1.3B	$1.6B
Operating Margin	53.6%	42.8%	48.3%	15.8%	52.6%	53.7%	25.6%	55.9%
Interest Expense	$148M	$162M	$197M	$368M	$0	$0	$0	$257M
Income Before Tax	$1.5B	$1.1B	$1.1B	$1.0B	$1.1B	$1.1B	$1.1B	-$3.6B
Tax Expense	$927K	$865K	$958K	$808K	$923K	$775K	$910K	$446M
Net Income	$1.5B	$1.1B	$1.1B	$1.0B	$1.1B	$1.1B	$1.1B	-$4.0B
Net Margin	48.7%	37.2%	41.1%	13.3%	45.0%	45.5%	21.0%	-139.1%
EPS (Diluted)	$3158.21	$2304.92	$2418.36	$2220.66	$2369.20	$2450.50	$2361.13	$-8583.76
EBITDA	$1.9B	$1.5B	$1.7B	-$5.4B	$1.6B	$1.7B	$1.7B	-$3.0B
Shares Outstanding	467099	467099	467099	467099	467099	467099	467099	467099

2972.T JPX