¥401.00 ($2.54)

-7.00 (-1.72%)

Weekly Expected Move ±3.3%

¥381 ¥395 ¥408 ¥421 ¥435

JPX · Technology · Electronic Gaming & Multimedia · Tech Score Neutral · Power 45 · ¥52.5B mcap · 66M float · 0.857% daily turnover

Revenue

$25.9B -0.2% ▼

5Y CAGR: -10.5%

Gross Profit

$8.0B +18.2% ▲

5Y CAGR: -17.5%

Operating Income

$1.0B +183.1% ▲

5Y CAGR: -39.4%

Net Income

-$306M +83.6% ▲

EPS (Diluted)

$-2.38 +83.6% ▲

EBITDA

$598M +164.7% ▲

5Y CAGR: -45.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$37.1B	$32.5B	$30.9B	$26.0B	$25.9B
YoY Growth	-17.7%	-12.3%	-5.0%	-16.0%	-0.2%
Cost of Revenue	$24.1B	$22.7B	$21.5B	$19.2B	$17.9B
Gross Profit	$13.0B	$9.8B	$9.2B	$6.8B	$8.0B
Gross Margin	35.1%	30.2%	29.7%	26.0%	30.8%
R&D Expenses	$3.4B	$2.2B	$2.5B	$2.9B	$0
SG&A Expenses	$3.2B	$3.3B	$4.0B	$8.0B	$7.0B
Operating Expenses	$6.7B	$5.5B	$6.5B	$8.0B	$7.0B
Operating Income	$6.3B	$4.3B	$2.6B	-$1.2B	$1.0B
Operating Margin	17.0%	13.2%	8.6%	-4.6%	3.9%
Interest Expense	$0	$0	$0	$0	$8M
Income Before Tax	$4.3B	$5.7B	$3.1B	-$1.2B	$353M
Tax Expense	$1.2B	$3.3B	$1.3B	$643M	$663M
Net Income	$3.0B	$2.4B	$1.7B	-$1.9B	-$306M
Net Margin	8.2%	7.4%	5.6%	-7.2%	-1.2%
EPS (Diluted)	$23.76	$18.82	$13.61	$-14.55	$-2.38
EBITDA	$6.8B	$4.7B	$3.0B	-$924M	$598M
Shares Outstanding	128M	128M	128M	128M	128M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$7.7B	$5.3B	$8.7B	$5.0B	$6.9B	$4.8B	$5.3B	$5.6B
Cost of Revenue	$5.4B	$4.3B	$4.5B	$4.1B	$5.1B	$3.7B	$3.6B	$3.8B
Gross Profit	$2.2B	$1.0B	$4.3B	$839M	$1.9B	$1.1B	$1.7B	$1.8B
Gross Margin	29.1%	19.4%	48.9%	16.9%	26.7%	22.6%	32.0%	32.3%
R&D Expenses	$2.9B	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.7B	$1.8B	$2.1B	$1.6B	$1.5B	$1.2B	$1.1B	$1.0B
Operating Expenses	$2.7B	$1.8B	$2.1B	$1.6B	$1.5B	$1.2B	$1.1B	$1.0B
Operating Income	-$433M	-$730M	$2.1B	-$805M	$394M	-$86M	$620M	$788M
Operating Margin	-5.7%	-13.7%	24.6%	-16.2%	5.7%	-1.8%	11.7%	14.0%
Interest Expense	$0	$2M	$2M	$0	$0	$1M	$1M	$1M
Income Before Tax	-$1.4B	$56M	$518M	-$950M	$729M	$269M	$959M	$1.1B
Tax Expense	-$47M	$12M	$386M	-$171M	$436M	$100M	$303M	$420M
Net Income	-$1.4B	$44M	$133M	-$778M	$295M	$169M	$655M	$679M
Net Margin	-18.0%	0.8%	1.5%	-15.7%	4.3%	3.5%	12.3%	12.1%
EPS (Diluted)	$-10.71	$0.34	$1.04	$-6.06	$2.30	$1.32	$5.10	$5.28
EBITDA	-$1.4B	$128M	$584M	-$903M	$793M	$364M	$702M	$837M
Shares Outstanding	128M	128M	128M	128M	128M	128M	129M	129M

3668.T JPX