¥1,309.00 ($8.28)

+23.00 (+1.79%)

Weekly Expected Move ±7.5%

¥1093 ¥1189 ¥1286 ¥1383 ¥1479

JPX · Communication Services · Internet Content & Information · Tech Score Strong Sell · Power 32 · ¥52.8B mcap · 23M float · 1.04% daily turnover

Revenue

$248.9B +31.1% ▲

5Y CAGR: +31.6%

Gross Profit

$42.2B +37.2% ▲

5Y CAGR: +33.7%

Operating Income

$7.3B +88.2% ▲

5Y CAGR: +31.1%

Net Income

$3.9B +111.3% ▲

5Y CAGR: +33.9%

EPS (Diluted)

$97.36 +96.1% ▲

5Y CAGR: +27.1%

EBITDA

$13.1B +38.2% ▲

5Y CAGR: +37.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$74.9B	$113.6B	$146.6B	$189.9B	$248.9B
YoY Growth	+18.7%	+51.7%	+29.1%	+29.5%	+31.1%
Cost of Revenue	$73.9B	$97.0B	$124.0B	$159.1B	$206.8B
Gross Profit	$8.8B	$16.5B	$22.6B	$30.7B	$42.2B
Gross Margin	11.7%	14.5%	15.4%	16.2%	16.9%
R&D Expenses	$47M	$135M	$184M	$0	$0
SG&A Expenses	$11.5B	$13.3B	$20.4B	$26.7B	$34.9B
Operating Expenses	$11.5B	$15.5B	$20.4B	$26.9B	$34.9B
Operating Income	-$455M	$1.1B	$2.2B	$3.9B	$7.3B
Operating Margin	-0.6%	1.0%	1.5%	2.0%	2.9%
Interest Expense	$430M	$542M	$637M	$746M	$969M
Income Before Tax	-$1.5B	$477M	$1.6B	$3.1B	$6.2B
Tax Expense	-$689M	$92M	$566M	$1.3B	$2.2B
Net Income	-$854M	$384M	$1.0B	$1.8B	$3.9B
Net Margin	-1.1%	0.3%	0.7%	1.0%	1.6%
EPS (Diluted)	$-25.45	$10.39	$26.97	$49.64	$97.36
EBITDA	$2.5B	$5.5B	$7.5B	$9.5B	$13.1B
Shares Outstanding	34M	37M	37M	37M	40M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$58.2B	$48.3B	$62.5B	$58.7B	$79.4B	$58.6B	$83.8B	$69.2B
Cost of Revenue	$49.0B	$39.7B	$51.6B	$48.7B	$66.8B	$48.7B	$69.2B	$56.7B
Gross Profit	$9.3B	$8.6B	$10.9B	$10.1B	$12.6B	$9.8B	$14.6B	$12.5B
Gross Margin	15.9%	17.8%	17.4%	17.1%	15.9%	16.8%	17.4%	18.0%
R&D Expenses	$216M	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$7.9B	$7.4B	$7.9B	$8.3B	$11.3B	$10.1B	$10.5B	$10.6B
Operating Expenses	$7.9B	$7.4B	$7.9B	$8.3B	$11.3B	$10.1B	$10.5B	$10.6B
Operating Income	$1.4B	$1.2B	$3.0B	$1.7B	$1.3B	-$300M	$4.2B	$1.9B
Operating Margin	2.4%	2.5%	4.8%	2.9%	1.7%	-0.5%	5.0%	2.7%
Interest Expense	$216M	$260M	$263M	$214M	$232M	$285M	$308M	$341M
Income Before Tax	$1.1B	$950M	$2.7B	$1.6B	$903M	-$581M	$3.8B	$1.3B
Tax Expense	$253M	$414M	$988M	$701M	$58M	-$125M	$1.3B	$512M
Net Income	$819M	$462M	$1.7B	$859M	$874M	-$467M	$2.5B	$737M
Net Margin	1.4%	1.0%	2.7%	1.5%	1.1%	-0.8%	2.9%	1.1%
EPS (Diluted)	$22.19	$12.50	$43.43	$20.62	$21.90	$-11.38	$59.55	$17.95
EBITDA	$2.7B	$2.8B	$4.5B	$3.2B	$2.6B	$749M	$5.6B	$3.1B
Shares Outstanding	37M	37M	39M	42M	40M	41M	41M	41M

3491.T JPX