Also trades as: DLGEF (OTC) · $vol 0M

¥2,457.00 ($15.57)

+36.00 (+1.49%)

Weekly Expected Move ±5.3%

¥2199 ¥2328 ¥2457 ¥2586 ¥2715

JPX · Technology · Information Technology Services · Tech Score Buy · Power 61 · ¥113.3B mcap · 25M float · 1.29% daily turnover

Revenue

$35.2B +9.3% ▲

5Y CAGR: -2.8%

Gross Profit

$21.9B +13.8% ▲

5Y CAGR: -6.0%

Operating Income

-$1.6B +33.5% ▲

Net Income

$1.3B +117.8% ▲

5Y CAGR: -33.4%

EPS (Diluted)

$27.58 +117.8% ▲

5Y CAGR: -32.3%

EBITDA

$2.7B +147.0% ▲

5Y CAGR: -29.0%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$73.0B	$30.1B	$31.4B	$32.2B	$35.2B
YoY Growth	+80.2%	-58.8%	+4.3%	+2.6%	+9.3%
Cost of Revenue	$10.5B	$10.1B	$10.7B	$12.9B	$13.3B
Gross Profit	$62.4B	$20.0B	$20.7B	$19.3B	$21.9B
Gross Margin	85.6%	66.4%	66.0%	59.8%	62.2%
R&D Expenses	$229M	$238M	$419M	$0	$0
SG&A Expenses	$12.6B	$13.9B	$15.4B	$21.6B	$23.5B
Operating Expenses	$14.8B	$16.2B	$17.9B	$21.6B	$23.5B
Operating Income	$45.7B	$2.6B	$2.8B	-$2.4B	-$1.6B
Operating Margin	62.7%	8.7%	9.1%	-7.4%	-4.5%
Interest Expense	$349M	$8.6B	$245M	$4.7B	$676M
Income Before Tax	$45.4B	-$13.9B	$6.3B	-$14.5B	$3.0B
Tax Expense	$15.2B	-$4.6B	$747M	-$2.7B	$1.9B
Net Income	$30.3B	-$9.3B	$5.8B	-$7.2B	$1.3B
Net Margin	41.6%	-31.0%	18.5%	-22.3%	3.6%
EPS (Diluted)	$592.35	$-198.90	$125.32	$-155.29	$27.58
EBITDA	$31.5B	-$5.3B	$10.3B	-$5.7B	$2.7B
Shares Outstanding	51M	47M	46M	46M	47M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$10.4B	$4.5B	$9.4B	$9.1B	$8.3B	$8.7B	$8.8B	$9.3B
Cost of Revenue	$2.9B	$12.1B	$5.6B	$3.6B	$5.0B	$3.3B	$3.4B	$3.5B
Gross Profit	$7.5B	-$7.6B	$3.8B	$5.5B	$3.3B	$5.4B	$5.5B	$5.8B
Gross Margin	72.2%	-171.0%	40.8%	60.8%	40.0%	62.1%	62.0%	62.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$4.6B	$5.6B	$5.5B	$5.9B	$5.6B	$5.9B	$5.7B	$6.3B
Operating Expenses	$4.6B	$5.6B	$5.5B	$5.9B	$5.6B	$5.9B	$5.7B	$6.3B
Operating Income	$2.9B	-$13.3B	$10.4B	-$381M	-$2.3B	-$509M	-$224M	-$449M
Operating Margin	27.8%	-297.5%	110.0%	-4.2%	-27.3%	-5.9%	-2.5%	-4.8%
Interest Expense	$74M	$4.5B	$0	$115M	$168M	$96M	$153M	$206M
Income Before Tax	$3.4B	-$17.3B	$3.5B	-$3.7B	-$1.3B	$2.8B	$3.1B	-$1.6B
Tax Expense	$1.6B	-$5.4B	$1.6B	-$493M	$586M	$272M	$1.2B	$978M
Net Income	$3.2B	-$11.8B	$3.3B	-$1.9B	-$673M	$2.5B	$2.0B	-$2.6B
Net Margin	30.4%	-263.7%	35.5%	-21.5%	-8.1%	28.9%	23.1%	-27.9%
EPS (Diluted)	$66.31	$-253.95	$72.91	$-42.52	$-14.68	$54.27	$43.88	$-56.68
EBITDA	$4.1B	-$11.9B	$10.0B	-$2.5B	-$1.1B	$2.8B	$878M	$746M
Shares Outstanding	48M	46M	46M	46M	46M	46M	47M	46M

4819.T JPX