Also trades as: TINLY (OTC) · $vol 0M · TINLF (OTC) · $vol 0M

¥1,627.50 ($10.31)

-2.50 (-0.15%)

Weekly Expected Move ±4.1%

¥1495 ¥1563 ¥1630 ¥1697 ¥1765

JPX · Industrials · Conglomerates · Tech Score Sell · Power 37 · ¥314.5B mcap · 148M float · 0.520% daily turnover

Revenue

$873.2B -13.2% ▼

5Y CAGR: +0.9%

Gross Profit

$162.0B -15.4% ▼

5Y CAGR: -7.7%

Operating Income

-$69.4B +12.1% ▲

Net Income

-$88.0B -410.4% ▼

EPS (Diluted)

$-456.33 -410.1% ▼

EBITDA

-$8.3B -305.4% ▼

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$926.1B	$1.02T	$1.03T	$1.01T	$873.2B
YoY Growth	+10.7%	+10.0%	+1.4%	+4.7%	-13.2%
Cost of Revenue	$684.8B	$800.0B	$757.0B	$814.0B	$711.2B
Gross Profit	$241.3B	$218.8B	$275.8B	$191.5B	$162.0B
Gross Margin	26.1%	21.5%	26.7%	19.0%	18.5%
R&D Expenses	$33.3B	$31.9B	$42.6B	$30.9B	$0
SG&A Expenses	$163.7B	$174.0B	$190.8B	$239.4B	$231.3B
Operating Expenses	$197.1B	$205.9B	$262.2B	$270.3B	$231.3B
Operating Income	$44.2B	$12.9B	$13.5B	-$78.9B	-$69.4B
Operating Margin	4.8%	1.3%	1.3%	-7.8%	-7.9%
Interest Expense	$3.3B	$7.1B	$10.8B	$11.1B	$9.5B
Income Before Tax	$44.1B	-$1.5B	$28.4B	-$78.0B	-$74.1B
Tax Expense	$18.1B	$14.3B	$14.8B	-$2.3B	$13.9B
Net Income	$23.2B	-$17.7B	$10.6B	$28.3B	-$88.0B
Net Margin	2.5%	-1.7%	1.0%	2.8%	-10.1%
EPS (Diluted)	$115.72	$-92.04	$55.00	$147.15	$-456.33
EBITDA	$116.1B	$80.5B	$118.1B	-$7.9B	-$8.3B
Shares Outstanding	200M	192M	193M	193M	193M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$255.3B	$252.2B	$248.6B	$249.4B	$243.1B	$207.9B	$208.8B	$213.3B
Cost of Revenue	$191.9B	$237.0B	$189.8B	$195.3B	$187.2B	$199.3B	$156.9B	$167.8B
Gross Profit	$63.4B	$15.1B	$58.8B	$54.1B	$55.9B	$8.6B	$51.9B	$45.5B
Gross Margin	24.8%	6.0%	23.6%	21.7%	23.0%	4.1%	24.9%	21.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$55.9B	$70.9B	$53.9B	$89.6B	$52.6B	$54.3B	$51.8B	$72.7B
Operating Expenses	$55.4B	$71.4B	$53.9B	$89.6B	$52.6B	$54.3B	$51.8B	$72.7B
Operating Income	$8.0B	-$56.2B	$4.8B	-$35.5B	$3.3B	-$45.7B	$156M	-$27.1B
Operating Margin	3.1%	-22.3%	1.9%	-14.3%	1.4%	-22.0%	0.1%	-12.7%
Interest Expense	$3.5B	$3.9B	$1.4B	$2.6B	$4.9B	$1.4B	$1.5B	$1.8B
Income Before Tax	$8.4B	-$59.2B	$5.5B	-$32.7B	$62M	-$55.8B	-$114M	-$18.2B
Tax Expense	$3.9B	-$146M	$4.3B	-$10.4B	$631M	-$1.7B	$4.1B	$10.8B
Net Income	$4.5B	-$57.8B	$104.3B	-$22.6B	-$740M	-$54.1B	-$4.1B	-$29.0B
Net Margin	1.7%	-22.9%	42.0%	-9.1%	-0.3%	-26.0%	-2.0%	-13.6%
EPS (Diluted)	$19.18	$-309.49	$541.48	$-117.44	$-3.84	$-280.57	$-21.44	$-150.52
EBITDA	$27.4B	-$37.7B	$21.9B	-$13.5B	$20.2B	-$38.4B	$16.1B	-$16.4B
Shares Outstanding	193M	193M	193M	193M	193M	193M	193M	193M

3401.T JPX