Also trades as: GREZF (OTC) · $vol 0M

¥415.00 ($2.63)

-7.00 (-1.66%)

Weekly Expected Move ±2.8%

¥392 ¥404 ¥415 ¥426 ¥438

JPX · Technology · Electronic Gaming & Multimedia · Tech Score Buy · Power 54 · ¥71.3B mcap · 56M float · 1.16% daily turnover

Revenue

$51.3B -10.1% ▼

5Y CAGR: -2.0%

Gross Profit

$24.4B -16.3% ▼

5Y CAGR: -5.0%

Operating Income

$4.0B -17.2% ▼

5Y CAGR: -5.6%

Net Income

$4.1B +242.4% ▲

5Y CAGR: -21.3%

EPS (Diluted)

$23.72 +244.3% ▲

5Y CAGR: -17.3%

EBITDA

$4.4B +7.0% ▲

5Y CAGR: -20.8%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$74.9B	$75.4B	$61.3B	$57.1B	$51.3B
YoY Growth	+32.0%	+0.7%	-18.7%	-6.8%	-10.1%
Cost of Revenue	$30.1B	$28.8B	$27.1B	$27.9B	$26.9B
Gross Profit	$44.9B	$46.6B	$34.2B	$29.2B	$24.4B
Gross Margin	59.9%	61.8%	55.8%	51.1%	47.6%
R&D Expenses	$1.2B	$767M	$827M	$0	$0
SG&A Expenses	$33.4B	$34.1B	$28.3B	$24.3B	$20.4B
Operating Expenses	$33.4B	$34.1B	$28.3B	$24.3B	$20.4B
Operating Income	$11.5B	$12.5B	$6.0B	$4.9B	$4.0B
Operating Margin	15.3%	16.6%	9.8%	8.5%	7.8%
Interest Expense	$51M	$122M	$160M	$190M	$209M
Income Before Tax	$14.6B	$12.7B	$7.2B	$3.6B	$5.3B
Tax Expense	$4.5B	$3.4B	$2.6B	$2.5B	$1.4B
Net Income	$10.1B	$9.3B	$4.6B	$1.2B	$4.1B
Net Margin	13.5%	12.3%	7.6%	2.1%	8.0%
EPS (Diluted)	$54.01	$53.47	$26.79	$6.89	$23.72
EBITDA	$15.3B	$13.1B	$7.7B	$4.1B	$4.4B
Shares Outstanding	187M	174M	173M	173M	172M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$12.9B	$15.6B	$14.6B	$14.0B	$12.8B	$12.7B	$13.0B	$12.9B
Cost of Revenue	$6.7B	$7.1B	$6.9B	$7.3B	$6.5B	$7.1B	$6.8B	$6.4B
Gross Profit	$6.3B	$8.5B	$7.8B	$6.7B	$6.3B	$5.6B	$6.1B	$6.4B
Gross Margin	48.3%	54.7%	53.0%	47.8%	49.4%	43.9%	47.2%	50.0%
R&D Expenses	$0	$0	$0	$1.1B	$0	$0	$0	$0
SG&A Expenses	$6.4B	$6.3B	$6.2B	$5.5B	$5.2B	$5.2B	$5.2B	$4.8B
Operating Expenses	$6.4B	$6.3B	$6.2B	$5.5B	$5.2B	$5.2B	$5.2B	$4.8B
Operating Income	-$133M	$2.2B	$1.6B	$1.2B	$1.1B	$401M	$952M	$1.6B
Operating Margin	-1.0%	14.4%	10.9%	8.3%	8.4%	3.2%	7.3%	12.5%
Interest Expense	$44M	$44M	$45M	$57M	$58M	$52M	$50M	$49M
Income Before Tax	-$1.4B	$3.5B	$628M	$896M	$1.8B	$553M	$1.1B	$1.8B
Tax Expense	$229M	$961M	$684M	$622M	$740M	$389M	$496M	-$182M
Net Income	-$1.6B	$2.6B	-$55M	$295M	$1.1B	$154M	$681M	$2.2B
Net Margin	-12.7%	16.7%	-0.4%	2.1%	8.4%	1.2%	5.2%	16.9%
EPS (Diluted)	$-9.61	$15.13	$-0.32	$1.70	$6.22	$0.89	$3.95	$12.62
EBITDA	-$1.3B	$3.7B	$731M	$1.1B	$2.0B	$705M	$1.1B	$1.7B
Shares Outstanding	171M	172M	171M	173M	173M	172M	172M	172M

3632.T JPX