Also trades as: IBIDF (OTC) · $vol 0M

¥12,100.00 ($76.66)

+105.00 (+0.88%)

Weekly Expected Move ±28.7%

¥5166 ¥8633 ¥12100 ¥15567 ¥19034

JPX · Technology · Hardware, Equipment & Parts · Tech Score Sell · Power 35 · ¥6.76T mcap · 521M float · 3.26% daily turnover

Revenue

$416.2B +12.7% ▲

5Y CAGR: +5.2%

Gross Profit

$127.8B +14.5% ▲

5Y CAGR: +8.4%

Operating Income

$58.2B +26.8% ▲

5Y CAGR: +8.5%

Net Income

$63.7B +89.0% ▲

5Y CAGR: +19.9%

EPS (Diluted)

$107.46 +90.0% ▲

5Y CAGR: -10.2%

EBITDA

$158.7B +48.2% ▲

5Y CAGR: +18.5%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$401.1B	$417.5B	$370.5B	$369.4B	$416.2B
YoY Growth	+24.0%	+4.1%	-11.3%	-0.3%	+12.7%
Cost of Revenue	$281.1B	$290.0B	$268.0B	$257.9B	$288.4B
Gross Profit	$120.1B	$127.5B	$102.5B	$111.6B	$127.8B
Gross Margin	29.9%	30.5%	27.7%	30.2%	30.7%
R&D Expenses	$15.7B	$19.7B	$20.2B	$27.5B	$0
SG&A Expenses	$33.5B	$35.5B	$34.7B	$65.7B	$69.6B
Operating Expenses	$49.3B	$55.2B	$54.9B	$65.7B	$69.6B
Operating Income	$70.8B	$72.4B	$47.6B	$45.9B	$58.2B
Operating Margin	17.7%	17.3%	12.8%	12.4%	14.0%
Interest Expense	$425M	$567M	$841M	$1.3B	$1.4B
Income Before Tax	$59.3B	$71.7B	$47.4B	$51.5B	$91.1B
Tax Expense	$17.7B	$19.3B	$15.7B	$17.4B	$26.9B
Net Income	$41.2B	$52.2B	$31.5B	$33.7B	$63.7B
Net Margin	10.3%	12.5%	8.5%	9.1%	15.3%
EPS (Diluted)	$295.34	$373.73	$224.86	$113.09	$107.46
EBITDA	$112.5B	$127.3B	$94.4B	$100.2B	$158.7B
Shares Outstanding	140M	140M	140M	295M	590M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$88.2B	$93.4B	$88.8B	$99.1B	$97.5B	$98.0B	$103.1B	$117.6B
Cost of Revenue	$62.6B	$60.6B	$65.2B	$68.8B	$62.4B	$66.1B	$76.0B	$82.9B
Gross Profit	$25.6B	$32.8B	$23.6B	$30.3B	$35.1B	$31.9B	$27.1B	$34.7B
Gross Margin	29.0%	35.1%	26.6%	30.6%	36.0%	32.5%	26.3%	29.5%
R&D Expenses	$0	$0	$0	$27.5B	$0	$0	$0	$0
SG&A Expenses	$14.3B	$15.5B	$17.3B	$18.6B	$17.4B	$17.9B	$16.1B	$18.2B
Operating Expenses	$14.3B	$15.5B	$17.3B	$18.6B	$17.4B	$17.9B	$16.1B	$18.2B
Operating Income	$11.3B	$17.2B	$6.3B	$11.7B	$17.6B	$14.0B	$11.0B	$16.5B
Operating Margin	12.8%	18.4%	7.1%	11.8%	18.1%	14.3%	10.7%	14.1%
Interest Expense	$214M	$390M	$345M	$357M	$351M	$347M	$325M	$333M
Income Before Tax	$11.9B	$15.2B	$6.1B	$18.2B	$17.0B	$14.9B	$11.2B	$47.9B
Tax Expense	$3.0B	$3.4B	$1.7B	$9.3B	$4.2B	$5.5B	$2.2B	$15.1B
Net Income	$8.8B	$11.7B	$4.3B	$8.9B	$12.7B	$9.3B	$8.9B	$32.7B
Net Margin	10.0%	12.5%	4.8%	9.0%	13.1%	9.5%	8.7%	27.8%
EPS (Diluted)	$59.18	$41.91	$15.30	$29.98	$21.44	$15.73	$15.99	$53.91
EBITDA	$21.5B	$28.3B	$20.9B	$10.2B	$28.3B	$29.0B	$30.6B	$70.0B
Shares Outstanding	149M	279M	279M	285M	594M	594M	558M	607M

4062.T JPX