Also trades as: MBGCF (OTC) · $vol 0M

¥3,915.00 ($24.81)

-5.00 (-0.13%)

Weekly Expected Move ±5.0%

¥3523 ¥3719 ¥3915 ¥4111 ¥4307

JPX · Basic Materials · Chemicals - Specialty · Tech Score Neutral · Power 49 · ¥762.4B mcap · 134M float · 1.09% daily turnover

Revenue

$738.2B -4.6% ▼

5Y CAGR: +4.4%

Gross Profit

$161.4B +1.8% ▲

5Y CAGR: +2.7%

Operating Income

$45.3B -10.9% ▼

5Y CAGR: +0.3%

Net Income

-$40.3B -188.5% ▼

EPS (Diluted)

$-207.04 -190.4% ▼

EBITDA

$26.5B -72.1% ▼

5Y CAGR: -20.0%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$705.7B	$781.2B	$813.4B	$773.6B	$738.2B
YoY Growth	+18.5%	+10.7%	+4.1%	-4.9%	-4.6%
Cost of Revenue	$543.1B	$613.0B	$640.2B	$615.2B	$576.9B
Gross Profit	$162.6B	$168.2B	$173.2B	$158.4B	$161.4B
Gross Margin	23.0%	21.5%	21.3%	20.5%	21.9%
R&D Expenses	$21.1B	$23.5B	$25.6B	$26.2B	$0
SG&A Expenses	$101.3B	$112.1B	$93.7B	$81.4B	$116.1B
Operating Expenses	$107.2B	$119.1B	$125.9B	$107.6B	$116.1B
Operating Income	$55.4B	$49.0B	$47.3B	$50.9B	$45.3B
Operating Margin	7.8%	6.3%	5.8%	6.6%	6.1%
Interest Expense	$858M	$1.7B	$2.6B	$2.4B	$2.7B
Income Before Tax	$69.6B	$70.2B	$60.9B	$56.3B	-$16.1B
Tax Expense	$17.1B	$15.4B	$14.1B	$5.4B	$18.1B
Net Income	$48.3B	$49.1B	$38.8B	$45.5B	-$40.3B
Net Margin	6.8%	6.3%	4.8%	5.9%	-5.5%
EPS (Diluted)	$232.15	$239.08	$190.96	$228.93	$-207.04
EBITDA	$87.8B	$83.0B	$101.7B	$87.3B	$26.5B
Shares Outstanding	208M	205M	203M	199M	195M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$188.1B	$200.0B	$195.1B	$190.4B	$178.0B	$183.7B	$187.8B	$188.8B
Cost of Revenue	$144.9B	$153.9B	$155.2B	$155.4B	$138.7B	$142.2B	$145.4B	$150.6B
Gross Profit	$43.2B	$46.2B	$39.9B	$35.0B	$39.3B	$41.5B	$42.3B	$38.2B
Gross Margin	23.0%	23.1%	20.4%	18.4%	22.1%	22.6%	22.5%	20.2%
R&D Expenses	$0	$0	$0	$26.2B	$0	$0	$0	$26.6B
SG&A Expenses	$27.5B	$27.7B	$28.3B	$21.3B	$28.3B	$27.4B	$29.7B	$21.7B
Operating Expenses	$27.5B	$28.1B	$28.3B	$29.5B	$28.3B	$27.4B	$29.7B	$30.7B
Operating Income	$15.7B	$18.0B	$11.5B	$5.6B	$11.0B	$14.2B	$12.7B	$7.5B
Operating Margin	8.4%	9.0%	5.9%	2.9%	6.2%	7.7%	6.7%	4.0%
Interest Expense	$886M	$541M	$345M	$602M	$657M	$535M	$765M	$746M
Income Before Tax	$18.0B	$18.9B	$14.9B	$4.5B	$13.7B	-$27.8B	$6.9B	-$8.8B
Tax Expense	$4.4B	$4.1B	$2.5B	-$5.7B	$3.6B	$6.5B	$3.7B	$4.2B
Net Income	$11.7B	$13.0B	$10.9B	$9.9B	$8.4B	-$36.3B	$1.8B	-$14.2B
Net Margin	6.2%	6.5%	5.6%	5.2%	4.7%	-19.8%	0.9%	-7.5%
EPS (Diluted)	$58.60	$64.87	$54.71	$50.76	$43.17	$-186.65	$9.14	$-72.70
EBITDA	$0	$27.3B	$20.7B	$14.6B	$24.0B	-$17.5B	$17.8B	$2.3B
Shares Outstanding	200M	200M	199M	195M	195M	195M	195M	195M

4182.T JPX