Also trades as: DNTUY (OTC) · $vol 0M · DNTUF (OTC) · $vol 0M

¥3,522.00 ($22.29)

-34.00 (-0.96%)

Weekly Expected Move ±3.2%

¥3325 ¥3441 ¥3556 ¥3671 ¥3787

JPX · Communication Services · Advertising Agencies · Tech Score Sell · Power 39 · ¥923.1B mcap · 197M float · 0.619% daily turnover

Revenue

$1.44T +1.7% ▲

5Y CAGR: +8.9%

Gross Profit

$1.20T +6.0% ▲

5Y CAGR: +7.5%

Operating Income

$148.5B +9.1% ▲

5Y CAGR: +12.7%

Net Income

-$327.6B -70.5% ▼

EPS (Diluted)

$-1262.03 -71.8% ▼

EBITDA

$223.2B +2.6% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.09T	$1.24T	$1.30T	$1.41T	$1.44T
YoY Growth	+15.6%	+14.6%	+4.9%	+8.2%	+1.7%
Cost of Revenue	$109.0B	$126.9B	$159.7B	$209.3B	$237.7B
Gross Profit	$976.6B	$1.12T	$1.14T	$1.20T	$1.20T
Gross Margin	90.0%	89.8%	87.8%	85.2%	83.4%
R&D Expenses	$1.7B	$1.7B	$2.0B	$0	$0
SG&A Expenses	$833.9B	$950.8B	$1.02T	$1.07T	$1.05T
Operating Expenses	$832.8B	$946.3B	$1.02T	$1.33T	$1.05T
Operating Income	$140.2B	$169.7B	$128.7B	-$125.0B	$148.5B
Operating Margin	12.9%	13.6%	9.9%	-8.9%	10.3%
Interest Expense	$40.2B	$39.9B	$38.0B	$31.1B	$28.4B
Income Before Tax	$208.8B	$100.9B	$33.1B	-$139.8B	-$306.8B
Tax Expense	$94.0B	$35.0B	$38.6B	$43.6B	$12.2B
Net Income	$108.4B	$59.8B	-$10.7B	-$192.2B	-$327.6B
Net Margin	10.0%	4.8%	-0.8%	-13.6%	-22.8%
EPS (Diluted)	$387.11	$221.96	$-40.52	$-734.56	$-1262.03
EBITDA	$302.5B	$203.2B	$139.5B	-$29.6B	$223.2B
Shares Outstanding	280M	274M	264M	262M	260M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$345.2B	$384.8B	$345.2B	$338.7B	$330.4B	$420.9B	$357.1B	$360.2B
Cost of Revenue	$60.7B	$49.2B	$57.9B	$64.0B	$41.1B	$74.7B	$62.1B	$72.2B
Gross Profit	$284.5B	$335.6B	$287.3B	$274.7B	$289.3B	$346.2B	$295.1B	$288.0B
Gross Margin	82.4%	87.2%	83.2%	81.1%	87.6%	82.2%	82.6%	80.0%
R&D Expenses	$0	$1.9B	$0	$0	$0	$0	$0	$0
SG&A Expenses	$257.8B	$272.4B	$259.2B	$247.6B	$251.9B	$290.3B	$263.8B	$260.1B
Operating Expenses	$257.8B	$272.4B	$259.2B	$247.6B	$251.9B	$290.3B	$263.8B	$260.1B
Operating Income	$26.7B	$63.2B	$28.1B	$27.1B	$37.5B	$55.9B	$31.3B	$27.9B
Operating Margin	7.7%	16.4%	8.1%	8.0%	11.3%	13.3%	8.8%	7.7%
Interest Expense	$4.2B	$7.8B	$7.0B	$6.2B	$6.7B	$8.4B	$6.5B	$7.1B
Income Before Tax	-$2.8B	-$157.6B	$20.2B	-$65.2B	$24.3B	-$287.8B	$62.5B	$14.9B
Tax Expense	-$354M	$33.6B	$12.8B	$13.2B	$10.6B	-$24.4B	$19.3B	$6.6B
Net Income	-$4.1B	-$193.7B	$6.3B	-$79.9B	$12.1B	-$266.1B	$40.2B	$6.1B
Net Margin	-1.2%	-50.3%	1.8%	-23.6%	3.7%	-63.2%	11.2%	1.7%
EPS (Diluted)	$-15.62	$-746.20	$24.08	$-307.87	$46.67	$-1024.99	$154.05	$23.53
EBITDA	$22.6B	$92.0B	$46.0B	-$40.3B	$55.6B	-$260.6B	$87.2B	$46.0B
Shares Outstanding	260M	260M	260M	260M	260M	260M	261M	260M

4324.T JPX