¥1,119.00 ($7.09)

+5.00 (+0.45%)

Weekly Expected Move ±10.6%

¥882 ¥1001 ¥1119 ¥1237 ¥1356

JPX · Industrials · Manufacturing - Metal Fabrication · Tech Score Buy · Power 70 · ¥13.5B mcap · 5M float · 8.07% daily turnover

Analysis Technicals Weather Peers

Revenue

$5.5B +4.7% ▲

5Y CAGR: +0.3%

Gross Profit

$1.0B -2.1% ▼

5Y CAGR: +3.9%

Operating Income

-$521M +19.8% ▲

Net Income

$43M +105.3% ▲

EPS (Diluted)

$3.56 +105.3% ▲

EBITDA

$243M +149.3% ▲

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$4.5B	$5.0B	$5.1B	$5.2B	$5.5B
YoY Growth	-16.8%	+13.0%	+1.0%	+2.2%	+4.7%
Cost of Revenue	$3.9B	$4.4B	$4.4B	$4.2B	$4.5B
Gross Profit	$528M	$672M	$709M	$1.0B	$1.0B
Gross Margin	11.8%	13.3%	13.9%	19.6%	18.4%
R&D Expenses	$172M	$245M	$368M	$543M	$0
SG&A Expenses	$1.1B	$995M	$952M	$1.1B	$0
Operating Expenses	$1.3B	$1.3B	$1.3B	$1.7B	$1.5B
Operating Income	-$816M	-$597M	-$631M	-$649M	-$521M
Operating Margin	-18.3%	-11.8%	-12.4%	-12.5%	-9.5%
Interest Expense	$14M	$19M	$25M	$39M	$13M
Income Before Tax	-$921M	-$723M	-$990M	-$716M	$84M
Tax Expense	$33M	-$27M	$113M	$106M	$102M
Net Income	-$934M	-$670M	-$1.1B	-$818M	$43M
Net Margin	-20.9%	-13.3%	-21.6%	-15.7%	0.8%
EPS (Diluted)	$-77.30	$-55.43	$-91.15	$-67.73	$3.56
EBITDA	-$705M	-$519M	-$773M	-$493M	$243M
Shares Outstanding	12M	12M	12M	12M	12M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$1.1B	$1.4B	$1.8B	$1.2B	$1.5B	$1.7B	$1.7B	$1.4B
Cost of Revenue	$936M	$1.1B	$1.4B	$1.1B	$1.1B	$1.3B	$1.4B	$1.1B
Gross Profit	$162M	$293M	$356M	$113M	$459M	$319M	$325M	$236M
Gross Margin	14.8%	20.5%	20.2%	9.5%	30.3%	19.2%	18.8%	17.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$438M	$393M	$246M	$429M	$454M	$429M	$152M	$388M
Operating Expenses	$437M	$393M	$246M	$428M	$454M	$429M	$152M	$388M
Operating Income	-$275M	-$100M	$110M	-$315M	$5M	-$110M	$173M	-$152M
Operating Margin	-25.0%	-7.0%	6.2%	-26.4%	0.3%	-6.7%	10.0%	-11.1%
Interest Expense	$6M	$7M	$0	$3M	$2M	$2M	$3M	$3M
Income Before Tax	-$314M	-$123M	$849M	-$231M	$157M	$633K	$197M	-$145M
Tax Expense	$11M	$15M	$82M	$16M	$38M	$16M	$13M	$8M
Net Income	-$229M	-$74M	$667M	-$183M	$121M	$58M	$107M	-$49M
Net Margin	-20.9%	-5.2%	37.9%	-15.4%	8.0%	3.5%	6.2%	-3.6%
EPS (Diluted)	$-18.96	$-6.17	$55.23	$-15.15	$10.02	$4.79	$8.90	$-4.07
EBITDA	-$238M	-$81M	$873M	-$280M	$192M	-$75M	$209M	-$113M
Shares Outstanding	12M	12M	12M	12M	0	12M	12M	12M

3444.T JPX