¥2,436.00 ($15.45)

+43.00 (+1.80%)

Weekly Expected Move ±5.3%

¥2138 ¥2266 ¥2393 ¥2520 ¥2648

JPX · Industrials · Staffing & Employment Services · Tech Score Neutral · Power 55 · ¥43.9B mcap · 7M float · 1.17% daily turnover

Revenue

$7.6B +40.3% ▲

5Y CAGR: +41.6%

Gross Profit

$6.4B +42.5% ▲

5Y CAGR: +45.6%

Operating Income

$2.1B +64.2% ▲

5Y CAGR: +92.5%

Net Income

$1.5B +62.5% ▲

5Y CAGR: +85.4%

EPS (Diluted)

$81.07 +61.5% ▲

5Y CAGR: +81.9%

EBITDA

$2.3B +60.8% ▲

5Y CAGR: +89.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.0B	$2.8B	$4.0B	$5.4B	$7.6B
YoY Growth	+46.6%	+45.5%	+39.8%	+36.0%	+40.3%
Cost of Revenue	$439M	$605M	$704M	$838M	$1.1B
Gross Profit	$1.5B	$2.2B	$3.3B	$4.6B	$6.4B
Gross Margin	77.5%	78.7%	82.3%	84.5%	85.0%
R&D Expenses	$0	$6M	$4M	$1M	$0
SG&A Expenses	$1.1B	$1.6B	$2.2B	$3.2B	$4.3B
Operating Expenses	$1.1B	$1.6B	$2.3B	$3.3B	$4.3B
Operating Income	$422M	$619M	$996M	$1.3B	$2.1B
Operating Margin	21.6%	21.8%	25.1%	24.0%	28.1%
Interest Expense	$8M	$483K	$532K	$867K	$1M
Income Before Tax	$393M	$622M	$992M	$1.3B	$2.1B
Tax Expense	$125M	$176M	$298M	$374M	$617M
Net Income	$268M	$446M	$695M	$923M	$1.5B
Net Margin	13.7%	15.7%	17.5%	17.1%	19.8%
EPS (Diluted)	$15.52	$24.47	$37.91	$50.19	$81.07
EBITDA	$428M	$664M	$1.1B	$1.4B	$2.3B
Shares Outstanding	17M	18M	18M	18M	19M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.2B	$1.5B	$1.5B	$2.5B	$1.6B	$2.0B	$2.2B	$3.6B
Cost of Revenue	$200M	$244M	$202M	$343M	$248M	$341M	$245M	$381M
Gross Profit	$959M	$1.2B	$1.3B	$2.2B	$1.3B	$1.6B	$2.0B	$3.2B
Gross Margin	82.7%	83.5%	86.5%	86.3%	84.3%	82.8%	88.9%	89.4%
R&D Expenses	-$812K	$1M	$0	$0	$0	$0	$0	$0
SG&A Expenses	$832M	$973M	$966M	$1.1B	$1.0B	$1.2B	$1.3B	$1.5B
Operating Expenses	$831M	$973M	$966M	$1.1B	$1.0B	$1.2B	$1.3B	$1.5B
Operating Income	$128M	$255M	$330M	$1.0B	$313M	$451M	$664M	$1.7B
Operating Margin	11.0%	17.3%	22.0%	41.1%	19.9%	22.7%	30.1%	47.4%
Interest Expense	$229K	$253K	$251K	$279K	$277K	$278K	$0	$0
Income Before Tax	$129M	$254M	$334M	$1.0B	$319M	$430M	$671M	$1.7B
Tax Expense	$39M	$62M	$98M	$306M	$95M	$118M	$208M	$525M
Net Income	$90M	$192M	$235M	$730M	$224M	$312M	$463M	$1.2B
Net Margin	7.8%	13.0%	15.7%	29.0%	14.2%	15.7%	21.0%	33.1%
EPS (Diluted)	$4.88	$10.38	$12.74	$39.47	$12.07	$16.79	$24.99	$64.24
EBITDA	$148M	$283M	$366M	$1.1B	$349M	$488M	$704M	$1.8B
Shares Outstanding	18M	18M	18M	18M	19M	19M	19M	19M

4377.T JPX