Also trades as: BRDLF (OTC) · $vol 0M

¥469.00 ($2.97)

+5.00 (+1.08%)

Weekly Expected Move ±5.6%

¥412 ¥438 ¥464 ¥490 ¥516

JPX · Technology · Software - Application · Tech Score Neutral · Power 50 · ¥84.0B mcap · 108M float · 0.794% daily turnover

Revenue

$20.8B +15.4% ▲

5Y CAGR: -0.3%

Gross Profit

$13.5B +15.4% ▲

5Y CAGR: -2.2%

Operating Income

$2.1B +234.7% ▲

5Y CAGR: -12.6%

Net Income

$1.2B +261.3% ▲

5Y CAGR: -12.8%

EPS (Diluted)

$13.50 +260.0% ▲

5Y CAGR: -13.4%

EBITDA

$5.4B +51.8% ▲

5Y CAGR: -3.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$20.7B	$13.8B	$15.4B	$18.0B	$20.8B
YoY Growth	-2.4%	-33.0%	+11.2%	+17.3%	+15.4%
Cost of Revenue	$5.8B	$5.3B	$6.0B	$6.3B	$7.3B
Gross Profit	$14.9B	$8.5B	$9.3B	$11.7B	$13.5B
Gross Margin	72.1%	61.4%	60.7%	64.9%	65.0%
R&D Expenses	$51M	$30M	$76M	$23M	$0
SG&A Expenses	$11.5B	$10.8B	$11.2B	$11.1B	$11.4B
Operating Expenses	$11.5B	$11.4B	$11.2B	$11.0B	$11.4B
Operating Income	$3.2B	-$2.3B	-$1.9B	$674M	$2.1B
Operating Margin	15.4%	-16.7%	-12.3%	3.7%	10.2%
Interest Expense	$241M	$119M	$71M	$79M	$128M
Income Before Tax	$3.2B	-$3.0B	-$1.9B	$545M	$1.9B
Tax Expense	$1.1B	-$573M	-$396M	$213M	$639M
Net Income	$2.2B	-$2.4B	-$1.5B	$343M	$1.2B
Net Margin	10.5%	-17.6%	-9.7%	1.9%	6.0%
EPS (Diluted)	$24.32	$-27.54	$-16.76	$3.75	$13.50
EBITDA	$5.6B	-$244M	$874M	$3.6B	$5.4B
Shares Outstanding	89M	88M	89M	92M	92M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$4.5B	$5.1B	$4.8B	$5.1B	$5.4B	$5.6B	$5.5B	$5.3B
Cost of Revenue	$1.6B	$1.8B	$1.6B	$1.8B	$1.9B	$1.9B	$1.8B	$1.6B
Gross Profit	$2.9B	$3.3B	$3.1B	$3.3B	$3.5B	$3.7B	$3.7B	$3.6B
Gross Margin	65.0%	64.9%	65.6%	64.2%	64.4%	65.6%	68.0%	69.2%
R&D Expenses	$0	$23M	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.6B	$2.9B	$2.8B	$2.8B	$2.8B	$3.0B	$2.9B	$3.0B
Operating Expenses	$2.6B	$2.9B	$2.8B	$2.8B	$2.8B	$3.0B	$2.9B	$3.0B
Operating Income	$331M	$362M	$362M	$413M	$710M	$629M	$846M	$617M
Operating Margin	7.3%	7.1%	7.6%	8.2%	13.1%	11.3%	15.3%	11.7%
Interest Expense	$12M	$19M	$51M	$36M	$20M	$21M	$23M	$70M
Income Before Tax	$277M	$372M	$309M	$302M	$701M	$553M	$834M	$559M
Tax Expense	$106M	$73M	$105M	$88M	$253M	$193M	$304M	$107M
Net Income	$174M	$182M	$196M	$220M	$456M	$368M	$540M	$461M
Net Margin	3.8%	3.6%	4.1%	4.4%	8.4%	6.6%	9.8%	8.8%
EPS (Diluted)	$1.91	$1.98	$2.13	$2.40	$4.96	$2.00	$2.92	$2.50
EBITDA	$1.1B	$1.2B	$1.2B	$1.2B	$1.5B	$1.5B	$1.7B	$1.5B
Shares Outstanding	91M	92M	92M	92M	92M	184M	185M	185M

3673.T JPX