Also trades as: SSDOY (OTC) · $vol 1M · SSDOF (OTC) · $vol 0M

¥3,291.00 ($20.86)

+30.00 (+0.92%)

Weekly Expected Move ±4.3%

¥2983 ¥3122 ¥3261 ¥3400 ¥3539

JPX · Consumer Defensive · Household & Personal Products · Tech Score Sell · Power 35 · ¥1.30T mcap · 389M float · 0.869% daily turnover

Revenue

$970.0B -2.1% ▼

5Y CAGR: +1.0%

Gross Profit

$743.0B -1.4% ▼

5Y CAGR: +1.7%

Operating Income

$17.4B +1855.7% ▲

5Y CAGR: +3.1%

Net Income

-$40.7B -276.2% ▼

EPS (Diluted)

$-101.83 -276.3% ▼

EBITDA

$89.2B +16.5% ▲

5Y CAGR: +5.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.01T	$1.07T	$973.0B	$990.6B	$970.0B
YoY Growth	+9.7%	+5.7%	-8.8%	+1.8%	-2.1%
Cost of Revenue	$263.0B	$323.2B	$259.7B	$237.4B	$227.0B
Gross Profit	$738.2B	$744.2B	$713.4B	$753.2B	$743.0B
Gross Margin	73.1%	69.7%	73.3%	76.0%	76.6%
R&D Expenses	$25.8B	$26.7B	$27.6B	$0	$0
SG&A Expenses	$741.2B	$721.7B	$696.6B	$751.1B	$725.6B
Operating Expenses	$730.6B	$721.7B	$696.6B	$745.6B	$725.6B
Operating Income	-$28.8B	$22.4B	$16.7B	$7.6B	$17.4B
Operating Margin	-2.9%	2.1%	1.7%	0.8%	1.8%
Interest Expense	$3.0B	$3.6B	$3.7B	$6.4B	$6.3B
Income Before Tax	$99.1B	$50.4B	$31.0B	-$1.3B	-$27.7B
Tax Expense	$49.7B	$12.8B	$6.9B	$8.0B	$12.0B
Net Income	$46.9B	$34.2B	$21.7B	-$10.8B	-$40.7B
Net Margin	4.6%	3.2%	2.2%	-1.1%	-4.2%
EPS (Diluted)	$117.33	$85.54	$54.40	$-27.06	$-101.83
EBITDA	$179.9B	$127.2B	$114.1B	$82.8B	$89.2B
Shares Outstanding	400M	400M	400M	400M	399M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$241.0B	$241.0B	$228.2B	$241.6B	$224.0B	$276.2B	$232.0B	$267.0B
Cost of Revenue	$57.2B	$57.2B	$51.3B	$55.3B	$55.2B	$65.2B	$50.1B	$56.0B
Gross Profit	$183.9B	$183.9B	$176.9B	$186.3B	$168.8B	$211.0B	$181.9B	$211.0B
Gross Margin	76.3%	76.3%	77.5%	77.1%	75.4%	76.4%	78.4%	79.0%
R&D Expenses	$0	$27.2B	$0	$0	$0	$0	$0	$0
SG&A Expenses	$181.9B	$181.9B	$170.2B	$177.3B	$173.1B	$205.0B	$171.3B	$185.0B
Operating Expenses	$178.7B	$178.7B	$170.2B	$177.3B	$173.1B	$205.0B	$171.3B	$185.0B
Operating Income	$5.2B	$5.2B	$6.7B	$9.0B	-$4.3B	$6.0B	$10.5B	$26.1B
Operating Margin	2.1%	2.1%	2.9%	3.7%	-1.9%	2.2%	4.5%	9.8%
Interest Expense	$1.1B	$3.3B	$1.7B	$1.1B	$2.4B	$1.1B	$1.5B	$1.6B
Income Before Tax	-$2.7B	-$2.7B	$7.2B	$11.8B	-$51.7B	$4.8B	$13.3B	$30.9B
Tax Expense	$2.0B	$2.0B	$3.7B	$6.5B	$1.4B	$505M	$4.9B	$10.3B
Net Income	-$5.4B	-$5.4B	$3.7B	$5.8B	-$53.5B	$3.3B	$8.4B	$21.3B
Net Margin	-2.2%	-2.2%	1.6%	2.4%	-23.9%	1.2%	3.6%	8.0%
EPS (Diluted)	$-13.55	$-13.55	$9.23	$14.63	$-133.95	$8.27	$20.94	$53.36
EBITDA	$23.7B	$13.8B	$27.0B	$30.1B	$13.6B	$24.4B	$32.3B	$44.4B
Shares Outstanding	400M	399M	399M	400M	400M	399M	400M	400M

4911.T JPX