Also trades as: YAHOY (OTC) · $vol 1M · YAHOF (OTC) · $vol 0M

¥489.40 ($3.10)

-8.50 (-1.71%)

Weekly Expected Move ±4.5%

¥453 ¥475 ¥498 ¥521 ¥543

JPX · Technology · Software - Application · Tech Score Sell · Power 37 · ¥3.42T mcap · 2.57B float · 0.695% daily turnover

Revenue

$1.92T +5.7% ▲

5Y CAGR: +12.7%

Gross Profit

$1.39T +7.2% ▲

5Y CAGR: +17.2%

Operating Income

$272.0B +37.1% ▲

5Y CAGR: +12.3%

Net Income

$153.5B +35.6% ▲

5Y CAGR: +13.4%

EPS (Diluted)

$20.92 +39.1% ▲

5Y CAGR: +4.4%

EBITDA

$444.4B +23.0% ▲

5Y CAGR: +12.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.21T	$1.57T	$1.67T	$1.81T	$1.92T
YoY Growth	+14.5%	+30.0%	+6.7%	+8.5%	+5.7%
Cost of Revenue	$432.4B	$497.0B	$511.1B	$520.4B	$529.5B
Gross Profit	$773.4B	$1.07T	$1.16T	$1.29T	$1.39T
Gross Margin	64.1%	68.3%	69.4%	71.3%	72.4%
R&D Expenses	$2.8B	$30.0B	$39.1B	$42.3B	$46.6B
SG&A Expenses	$592.0B	$902.6B	$1.01T	$1.09T	$1.12T
Operating Expenses	$611.3B	$902.6B	$1.01T	$1.10T	$1.12T
Operating Income	$164.2B	$167.8B	$153.6B	$198.4B	$272.0B
Operating Margin	13.6%	10.7%	9.2%	10.9%	14.2%
Interest Expense	$5.4B	$4.4B	$5.8B	$20.9B	$8.1B
Income Before Tax	$142.6B	$158.5B	$235.2B	$181.6B	$284.6B
Tax Expense	$53.5B	$66.9B	$46.1B	$42.5B	$72.5B
Net Income	$70.1B	$77.3B	$178.9B	$113.2B	$153.5B
Net Margin	5.8%	4.9%	10.7%	6.2%	8.0%
EPS (Diluted)	$14.01	$10.14	$23.80	$15.04	$20.92
EBITDA	$267.5B	$337.8B	$428.5B	$361.3B	$444.4B
Shares Outstanding	5.01B	7.62B	7.52B	7.53B	7.34B

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$441.3B	$475.0B	$467.8B	$463.1B	$462.2B	$500.0B	$541.0B	$554.0B
Cost of Revenue	$125.7B	$130.9B	$136.2B	$132.0B	$128.1B	$110.4B	$148.4B	$152.5B
Gross Profit	$315.6B	$344.1B	$331.6B	$331.1B	$334.1B	$389.6B	$392.7B	$401.4B
Gross Margin	71.5%	72.4%	70.9%	71.5%	72.3%	77.9%	72.6%	72.5%
R&D Expenses	$10.4B	$10.7B	$10.4B	$0	$0	$0	$0	$0
SG&A Expenses	$262.9B	$287.0B	$292.0B	$267.3B	$268.3B	$314.7B	$335.3B	$300.3B
Operating Expenses	$262.9B	$287.0B	$292.0B	$267.3B	$268.3B	$314.7B	$335.3B	$300.3B
Operating Income	$56.7B	$58.2B	$39.6B	$63.7B	$65.9B	$74.9B	$57.4B	$101.2B
Operating Margin	12.9%	12.2%	8.5%	13.8%	14.2%	15.0%	10.6%	18.3%
Interest Expense	$1.7B	$1.5B	$15.9B	$1.8B	$9.8B	$3.0B	$0	$3.6B
Income Before Tax	$50.2B	$46.8B	$11.4B	$87.7B	$58.3B	$74.4B	$29.1B	$99.1B
Tax Expense	-$10.6B	$11.5B	$8.9B	$27.2B	$9.6B	$15.9B	$7.6B	$23.7B
Net Income	$56.4B	$28.7B	-$9.2B	$51.5B	$35.7B	$45.0B	$10.4B	$58.1B
Net Margin	12.8%	6.0%	-2.0%	11.1%	7.7%	9.0%	1.9%	10.5%
EPS (Diluted)	$7.50	$3.81	$-1.23	$6.85	$4.77	$6.56	$1.59	$8.46
EBITDA	$96.2B	$97.1B	$68.7B	$104.1B	$90.5B	$120.1B	$75.6B	$149.1B
Shares Outstanding	7.53B	7.53B	7.50B	7.53B	7.48B	6.85B	6.55B	6.86B

4689.T JPX