¥1,246.00 ($7.89)

-18.00 (-1.42%)

Weekly Expected Move ±5.8%

¥1117 ¥1190 ¥1264 ¥1338 ¥1411

JPX · Basic Materials · Industrial Materials · Tech Score Sell · Power 43 · ¥17.9B mcap · 4M float · 2.58% daily turnover

Analysis Technicals Weather Peers

Revenue

$82.4B +0.4% ▲

5Y CAGR: +14.0%

Gross Profit

$2.3B -25.2% ▼

5Y CAGR: +4.0%

Operating Income

$117M -91.9% ▼

5Y CAGR: -29.0%

Net Income

-$203M -138.1% ▼

EPS (Diluted)

$-14.36 -138.1% ▼

EBITDA

$347M -72.8% ▼

5Y CAGR: -16.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$62.1B	$89.1B	$84.6B	$82.1B	$82.4B
YoY Growth	+45.2%	+43.6%	-5.1%	-3.0%	+0.4%
Cost of Revenue	$57.5B	$86.5B	$82.5B	$78.9B	$80.1B
Gross Profit	$4.6B	$2.6B	$2.1B	$3.1B	$2.3B
Gross Margin	7.4%	2.9%	2.5%	3.8%	2.8%
R&D Expenses	$0	$0	$421K	$3M	$6M
SG&A Expenses	$1.4B	$1.7B	$1.6B	$1.7B	$2.1B
Operating Expenses	$1.4B	$1.7B	$1.6B	$1.7B	$2.2B
Operating Income	$3.2B	$862M	$533M	$1.5B	$117M
Operating Margin	5.2%	1.0%	0.6%	1.8%	0.1%
Interest Expense	$74M	$124M	$127M	$95M	$182M
Income Before Tax	$2.1B	$846M	$260M	$945M	-$216M
Tax Expense	$742M	$298M	$90M	$413M	-$14M
Net Income	$1.4B	$547M	$170M	$533M	-$203M
Net Margin	2.2%	0.6%	0.2%	0.6%	-0.2%
EPS (Diluted)	$95.42	$38.49	$12.03	$37.72	$-14.36
EBITDA	$2.4B	$1.2B	$607M	$1.3B	$347M
Shares Outstanding	14M	14M	14M	14M	14M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$24.3B	$21.4B	$21.7B	$18.9B	$20.4B	$21.1B	$24.5B	$27.9B
Cost of Revenue	$23.9B	$20.9B	$21.3B	$18.6B	$19.3B	$19.7B	$22.0B	$26.4B
Gross Profit	$403M	$472M	$437M	$341M	$1.1B	$1.4B	$2.5B	$1.5B
Gross Margin	1.7%	2.2%	2.0%	1.8%	5.3%	6.5%	10.1%	5.5%
R&D Expenses	$421K	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$452M	$400M	$609M	$0	$653M	$626M	$702M	$659M
Operating Expenses	$452M	$458M	$609M	$552M	$592M	$626M	$702M	$659M
Operating Income	-$49M	$14M	-$173M	-$211M	$492M	$736M	$1.8B	$889M
Operating Margin	-0.2%	0.1%	-0.8%	-1.1%	2.4%	3.5%	7.3%	3.2%
Interest Expense	$29M	$29M	$33M	$0	$81M	$39M	$46M	$42M
Income Before Tax	-$174M	$32M	-$260M	-$319M	$329M	$711M	$1.9B	$876M
Tax Expense	-$103M	-$419K	-$49M	-$108M	$144M	$304M	$596M	$280M
Net Income	-$71M	$32M	-$210M	-$210M	$185M	$407M	$1.3B	$596M
Net Margin	-0.3%	0.1%	-1.0%	-1.1%	0.9%	1.9%	5.2%	2.1%
EPS (Diluted)	$-5.00	$2.27	$-14.90	$-14.90	$13.09	$28.80	$90.18	$42.12
EBITDA	-$68M	$131M	-$156M	-$211M	$557M	$862M	$1.9B	$1.0B
Shares Outstanding	14M	14M	14M	14M	14M	14M	14M	14M

3168.T JPX