¥1,833.00 ($11.61)

-5.00 (-0.27%)

Weekly Expected Move ±2.1%

¥1757 ¥1795 ¥1833 ¥1871 ¥1909

JPX · Communication Services · Entertainment · Tech Score Sell · Power 34 · ¥29.7B mcap · 9M float · 0.296% daily turnover

Revenue

$68.2B +24.4% ▲

5Y CAGR: +3.0%

Gross Profit

$9.3B +22.5% ▲

5Y CAGR: -3.2%

Operating Income

$2.8B +104.5% ▲

5Y CAGR: -11.5%

Net Income

$1.6B +321.5% ▲

5Y CAGR: -11.4%

EPS (Diluted)

$99.26 +321.1% ▲

5Y CAGR: -10.6%

EBITDA

$3.8B +99.0% ▲

5Y CAGR: -7.2%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$39.8B	$38.7B	$52.5B	$54.8B	$68.2B
YoY Growth	-32.3%	-2.7%	+35.5%	+4.4%	+24.4%
Cost of Revenue	$30.4B	$30.7B	$43.7B	$47.2B	$58.9B
Gross Profit	$9.4B	$8.1B	$8.7B	$7.6B	$9.3B
Gross Margin	23.6%	20.9%	16.7%	13.9%	13.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$5.8B	$5.2B	$5.6B	$6.3B	$6.5B
Operating Expenses	$5.8B	$5.2B	$5.6B	$6.3B	$6.5B
Operating Income	$3.6B	$2.9B	$3.2B	$1.4B	$2.8B
Operating Margin	9.0%	7.4%	6.0%	2.5%	4.1%
Interest Expense	$0	$0	$3M	$4M	$5M
Income Before Tax	$2.7B	$2.1B	$3.5B	$1.3B	$3.2B
Tax Expense	$915M	$415M	$1.2B	$329M	$1.1B
Net Income	$1.7B	$1.6B	$1.7B	$391M	$1.6B
Net Margin	4.2%	4.0%	3.2%	0.7%	2.4%
EPS (Diluted)	$95.71	$89.74	$100.55	$23.57	$99.26
EBITDA	$4.2B	$3.2B	$3.9B	$1.9B	$3.8B
Shares Outstanding	17M	17M	17M	17M	17M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$19.6B	$16.7B	$14.3B	$22.7B	$17.5B	$14.8B	$14.6B	$17.6B
Cost of Revenue	$16.9B	$14.3B	$12.5B	$17.7B	$14.9B	$12.1B	$13.5B	$16.0B
Gross Profit	$2.7B	$2.3B	$1.8B	$5.0B	$2.7B	$2.7B	$1.2B	$1.7B
Gross Margin	13.5%	14.0%	12.6%	22.1%	15.3%	18.2%	8.0%	9.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.6B	$1.6B	$1.7B	$1.4B	$1.3B	$1.3B	$1.4B	$1.3B
Operating Expenses	$1.6B	$1.6B	$1.7B	$1.4B	$1.3B	$1.3B	$1.4B	$1.3B
Operating Income	$1.1B	$716M	$138M	$3.6B	$1.4B	$1.4B	-$256M	$335M
Operating Margin	5.4%	4.3%	1.0%	15.7%	8.0%	9.6%	-1.8%	1.9%
Interest Expense	$0	$1M	$1M	$0	$0	$0	$0	$0
Income Before Tax	$354M	$834M	$1.5B	$3.6B	$1.5B	$1.5B	-$1.8B	$369M
Tax Expense	$132M	$264M	$518M	$1.1B	$428M	$515M	-$354M	$229M
Net Income	$25M	$456M	$1.0B	$2.3B	$910M	$923M	-$1.5B	$130M
Net Margin	0.1%	2.7%	7.2%	10.4%	5.2%	6.2%	-10.2%	0.7%
EPS (Diluted)	$1.51	$27.53	$62.08	$143.79	$56.21	$56.89	$-91.37	$8.02
EBITDA	$1.2B	$867M	-$1.5B	$3.8B	$1.6B	$1.6B	-$58M	$521M
Shares Outstanding	17M	17M	17M	16M	16M	16M	16M	16M

4301.T JPX