Also trades as: PSHPF (OTC) · $vol 0M

¥2,080.00 ($13.18)

-5.00 (-0.24%)

Weekly Expected Move ±5.1%

¥1868 ¥1974 ¥2080 ¥2186 ¥2292

JPX · Technology · Software - Application · Tech Score Neutral · Power 44 · ¥53.6B mcap · 12M float · 0.470% daily turnover

Revenue

$8.4B +10.7% ▲

5Y CAGR: +9.4%

Gross Profit

$4.8B +12.9% ▲

5Y CAGR: +11.1%

Operating Income

$2.9B +26.7% ▲

5Y CAGR: +11.2%

Net Income

$2.2B +15.2% ▲

5Y CAGR: +13.3%

EPS (Diluted)

$87.18 +11.8% ▲

5Y CAGR: +2.5%

EBITDA

$3.3B +25.2% ▲

5Y CAGR: +12.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$6.7B	$6.6B	$6.8B	$7.6B	$8.4B
YoY Growth	+25.0%	-1.3%	+3.2%	+11.0%	+10.7%
Cost of Revenue	$3.1B	$3.4B	$3.3B	$3.3B	$3.6B
Gross Profit	$3.5B	$3.2B	$3.5B	$4.2B	$4.8B
Gross Margin	53.0%	48.6%	52.0%	55.9%	57.0%
R&D Expenses	$91M	$182M	$396M	$456M	$0
SG&A Expenses	$1.2B	$1.4B	$1.5B	$1.5B	$1.8B
Operating Expenses	$1.3B	$1.6B	$1.9B	$1.9B	$1.8B
Operating Income	$2.2B	$1.6B	$1.6B	$2.3B	$2.9B
Operating Margin	33.0%	24.7%	24.0%	30.5%	34.9%
Interest Expense	$0	$0	$0	$0	$0
Income Before Tax	$2.3B	$1.9B	$1.9B	$2.5B	$3.1B
Tax Expense	$722M	$573M	$530M	$585M	$873M
Net Income	$1.6B	$1.3B	$1.3B	$1.9B	$2.2B
Net Margin	23.8%	19.7%	19.8%	25.5%	26.6%
EPS (Diluted)	$102.23	$95.96	$109.53	$77.95	$87.18
EBITDA	$2.3B	$1.8B	$1.8B	$2.4B	$3.3B
Shares Outstanding	31M	27M	25M	25M	26M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$1.5B	$1.6B	$1.8B	$2.6B	$1.8B	$2.1B	$2.1B	$2.4B
Cost of Revenue	$739M	$829M	$774M	$997M	$772M	$852M	$878M	$1.1B
Gross Profit	$746M	$804M	$1.1B	$1.6B	$1.0B	$1.2B	$1.2B	$1.3B
Gross Margin	50.2%	49.2%	57.9%	61.8%	57.3%	59.2%	58.0%	53.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$552M	$496M	$467M	$400M	$476M	$392M	$485M	$495M
Operating Expenses	$553M	$496M	$467M	$400M	$476M	$392M	$485M	$495M
Operating Income	$193M	$308M	$595M	$1.2B	$559M	$846M	$728M	$792M
Operating Margin	13.0%	18.9%	32.4%	46.5%	30.9%	40.5%	34.8%	33.2%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$236M	$385M	$668M	$1.2B	$592M	$839M	$836M	$830M
Tax Expense	$73M	$120M	$201M	$191M	$179M	$254M	$253M	$187M
Net Income	$163M	$265M	$467M	$1.0B	$413M	$585M	$583M	$643M
Net Margin	11.0%	16.2%	25.4%	39.7%	22.9%	28.0%	27.9%	26.9%
EPS (Diluted)	$6.60	$10.67	$18.83	$41.76	$16.50	$23.12	$23.02	$24.33
EBITDA	$225M	$332M	$619M	$1.3B	$615M	$905M	$887M	$887M
Shares Outstanding	25M	25M	25M	25M	25M	25M	25M	26M

3763.T JPX