Also trades as: ITFRF (OTC) · $vol 0M

¥1,605.00 ($10.16)

-8.00 (-0.50%)

Weekly Expected Move ±1.7%

¥1558 ¥1585 ¥1613 ¥1641 ¥1668

JPX · Technology · Information Technology Services · Tech Score Sell · Power 40 · ¥42.7B mcap · 18M float · 0.463% daily turnover

Revenue

$23.1B +12.4% ▲

5Y CAGR: +7.2%

Gross Profit

$8.8B +11.7% ▲

5Y CAGR: +10.3%

Operating Income

$3.9B +9.2% ▲

5Y CAGR: +12.0%

Net Income

$2.8B -5.4% ▼

5Y CAGR: +10.4%

EPS (Diluted)

$104.27 -3.5% ▼

5Y CAGR: +11.2%

EBITDA

$4.3B +7.1% ▲

5Y CAGR: +11.3%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$17.0B	$18.3B	$20.7B	$20.6B	$23.1B
YoY Growth	+4.5%	+7.6%	+12.7%	-0.5%	+12.4%
Cost of Revenue	$10.9B	$11.6B	$12.9B	$12.7B	$14.3B
Gross Profit	$6.2B	$6.7B	$7.8B	$7.9B	$8.8B
Gross Margin	36.2%	36.8%	37.5%	38.3%	38.1%
R&D Expenses	$110M	$135M	$248M	$248M	$0
SG&A Expenses	$3.0B	$3.4B	$3.8B	$4.3B	$4.9B
Operating Expenses	$3.1B	$3.5B	$4.0B	$4.3B	$4.9B
Operating Income	$3.0B	$3.2B	$3.7B	$3.5B	$3.9B
Operating Margin	17.8%	17.6%	18.1%	17.2%	16.7%
Interest Expense	$0	$0	$0	$0	$4M
Income Before Tax	$3.1B	$3.3B	$3.8B	$3.7B	$4.2B
Tax Expense	$999M	$992M	$1.1B	$757M	$1.3B
Net Income	$2.1B	$2.3B	$2.8B	$2.9B	$2.8B
Net Margin	12.4%	12.5%	13.4%	14.2%	11.9%
EPS (Diluted)	$76.55	$82.74	$101.52	$108.05	$104.27
EBITDA	$3.4B	$3.6B	$4.1B	$4.0B	$4.3B
Shares Outstanding	28M	28M	27M	27M	26M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$4.9B	$4.7B	$4.7B	$6.2B	$4.2B	$5.0B	$5.9B	$8.0B
Cost of Revenue	$3.2B	$2.9B	$2.8B	$3.8B	$2.7B	$3.1B	$3.4B	$5.1B
Gross Profit	$1.8B	$1.8B	$1.9B	$2.4B	$1.5B	$1.9B	$2.4B	$3.0B
Gross Margin	35.8%	38.3%	40.4%	38.7%	35.6%	38.0%	41.6%	36.8%
R&D Expenses	$0	$0	$0	$247M	$0	$0	$0	$0
SG&A Expenses	$1.0B	$1.0B	$1.1B	$1.2B	$1.1B	$1.2B	$1.5B	$1.2B
Operating Expenses	$1.0B	$1.0B	$1.1B	$1.2B	$1.1B	$1.2B	$1.5B	$1.2B
Operating Income	$759M	$755M	$860M	$1.2B	$432M	$725M	$971M	$1.7B
Operating Margin	15.4%	16.1%	18.1%	18.7%	10.2%	14.5%	16.6%	21.6%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$1M
Income Before Tax	$815M	$767M	$918M	$1.2B	$492M	$875M	$1.1B	$1.7B
Tax Expense	$265M	$258M	$291M	-$57M	$137M	$242M	$348M	$588M
Net Income	$549M	$510M	$627M	$1.2B	$355M	$633M	$720M	$1.0B
Net Margin	11.2%	10.8%	13.2%	19.8%	8.4%	12.7%	12.3%	13.1%
EPS (Diluted)	$20.27	$18.82	$23.18	$46.03	$13.42	$23.95	$27.21	$39.67
EBITDA	$907M	$907M	$945M	$1.3B	$571M	$962M	$1.1B	$1.9B
Shares Outstanding	27M	27M	27M	27M	26M	26M	26M	26M

4743.T JPX