Also trades as: FXSRF (OTC) · $vol 0M

¥2,283.00 ($14.46)

-10.00 (-0.44%)

Weekly Expected Move ±5.6%

¥2027 ¥2155 ¥2283 ¥2411 ¥2539

JPX · Technology · Software - Application · Tech Score Buy · Power 56 · ¥73.7B mcap · 23M float · 10.72% daily turnover

Revenue

$9.6B +20.3% ▲

5Y CAGR: +10.8%

Gross Profit

$5.0B +19.8% ▲

5Y CAGR: +15.2%

Operating Income

$2.6B +11.9% ▲

5Y CAGR: +16.8%

Net Income

$1.9B +30.2% ▲

5Y CAGR: +23.8%

EPS (Diluted)

$60.34 +30.1% ▲

5Y CAGR: +24.4%

EBITDA

$2.7B +12.0% ▲

5Y CAGR: +18.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$5.5B	$6.3B	$7.0B	$8.0B	$9.6B
YoY Growth	-4.6%	+14.7%	+11.5%	+13.6%	+20.3%
Cost of Revenue	$3.2B	$3.3B	$3.5B	$3.8B	$4.6B
Gross Profit	$2.3B	$3.0B	$3.6B	$4.2B	$5.0B
Gross Margin	41.5%	48.0%	50.8%	52.3%	52.1%
R&D Expenses	$179M	$88M	$84M	$168M	$450M
SG&A Expenses	$1.1B	$1.3B	$1.4B	$1.7B	$2.0B
Operating Expenses	$1.3B	$1.4B	$1.5B	$1.9B	$2.4B
Operating Income	$972M	$1.6B	$2.1B	$2.3B	$2.6B
Operating Margin	17.7%	25.7%	29.6%	28.8%	26.8%
Interest Expense	$8M	$6M	$4M	$2M	$693K
Income Before Tax	$944M	$1.7B	$2.1B	$2.3B	$2.6B
Tax Expense	$399M	$584M	$632M	$752M	$574M
Net Income	$543M	$1.1B	$1.4B	$1.5B	$1.9B
Net Margin	9.9%	17.2%	20.6%	18.7%	20.2%
EPS (Diluted)	$16.63	$33.53	$45.01	$46.39	$60.34
EBITDA	$1.0B	$1.8B	$2.2B	$2.5B	$2.7B
Shares Outstanding	33M	32M	32M	32M	32M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$2.2B	$2.3B	$2.5B	$2.3B	$2.5B	$2.5B	$2.9B	$2.5B
Cost of Revenue	$996M	$1.0B	$1.1B	$1.1B	$1.4B	$1.1B	$1.2B	$1.2B
Gross Profit	$1.2B	$1.3B	$1.3B	$1.2B	$1.2B	$1.4B	$1.7B	$1.3B
Gross Margin	54.2%	54.8%	54.5%	52.8%	46.5%	55.2%	57.4%	52.5%
R&D Expenses	$168M	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$267M	$532M	$580M	$625M	$691M	$736M	$697M	$713M
Operating Expenses	$435M	$532M	$580M	$625M	$691M	$736M	$697M	$713M
Operating Income	$743M	$738M	$764M	$584M	$492M	$664M	$972M	$587M
Operating Margin	34.2%	31.8%	31.0%	25.5%	19.3%	26.2%	33.4%	23.7%
Interest Expense	$534K	$412K	$251K	$30K	$0	$94K	$87K	$0
Income Before Tax	$732M	$733M	$769M	$587M	$495M	$618M	$794M	$578M
Tax Expense	$237M	$261M	$18M	$136M	$158M	$150M	$261M	$213M
Net Income	$484M	$459M	$733M	$435M	$318M	$449M	$516M	$351M
Net Margin	22.3%	19.8%	29.7%	19.0%	12.5%	17.7%	17.7%	14.2%
EPS (Diluted)	$15.02	$14.25	$22.73	$13.50	$9.85	$13.93	$15.97	$10.87
EBITDA	$776M	$773M	$810M	$626M	$539M	$709M	$1.0B	$629M
Shares Outstanding	32M	32M	32M	32M	32M	32M	32M	32M

3687.T JPX