Also trades as: NPSGF (OTC) · $vol 0M · NPSGY (OTC) · $vol 0M

¥496.00 ($3.14)

+0.00 (+0.00%)

JPX · Consumer Cyclical · Auto - Parts · Tech Score Buy · Power 60 · ¥70.6B mcap · 101M float · 1.46% daily turnover

Revenue

$879.5B +4.6% ▲

5Y CAGR: +12.0%

Gross Profit

$195.5B +16.5% ▲

5Y CAGR: +10.8%

Operating Income

$32.7B +61.8% ▲

5Y CAGR: +20.2%

Net Income

$4.4B +132.0% ▲

EPS (Diluted)

$30.64 +117.7% ▲

EBITDA

$87.3B +36.8% ▲

5Y CAGR: +22.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$600.6B	$763.5B	$832.5B	$840.4B	$879.5B
YoY Growth	+20.3%	+27.1%	+9.0%	+0.9%	+4.6%
Cost of Revenue	$465.1B	$591.7B	$652.1B	$672.6B	$683.9B
Gross Profit	$135.4B	$171.8B	$180.5B	$167.8B	$195.5B
Gross Margin	22.6%	22.5%	21.7%	20.0%	22.2%
R&D Expenses	$7.7B	$9.1B	$9.9B	$0	$0
SG&A Expenses	$112.6B	$132.4B	$141.6B	$147.6B	$162.8B
Operating Expenses	$112.6B	$137.0B	$144.6B	$147.6B	$162.8B
Operating Income	$18.4B	$60.3B	$35.9B	$20.2B	$32.7B
Operating Margin	3.1%	7.9%	4.3%	2.4%	3.7%
Interest Expense	$14.6B	$22.6B	$36.1B	$28.1B	$31.6B
Income Before Tax	$11.9B	-$21.9B	$17.6B	-$14.1B	$378M
Tax Expense	$5.1B	$9.1B	$6.7B	$4.9B	-$5.1B
Net Income	$4.1B	-$33.8B	$10.6B	-$13.8B	$4.4B
Net Margin	0.7%	-4.4%	1.3%	-1.6%	0.5%
EPS (Diluted)	$23.92	$-393.06	$74.85	$-173.20	$30.64
EBITDA	$62.3B	$40.9B	$90.0B	$63.8B	$87.3B
Shares Outstanding	81M	91M	83M	91M	144M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$216.4B	$206.0B	$207.5B	$210.4B	$210.2B	$210.6B	$219.8B	$238.9B
Cost of Revenue	$172.1B	$165.2B	$167.9B	$167.1B	$162.9B	$166.0B	$170.9B	$184.1B
Gross Profit	$44.3B	$40.8B	$39.6B	$43.4B	$47.3B	$44.5B	$48.9B	$54.8B
Gross Margin	20.5%	19.8%	19.1%	20.6%	22.5%	21.1%	22.2%	23.0%
R&D Expenses	$0	$0	$0	$9.9B	$0	$0	$0	$11.1B
SG&A Expenses	$38.5B	$34.3B	$38.7B	$36.1B	$39.9B	$38.3B	$41.2B	$43.4B
Operating Expenses	$39.4B	$33.4B	$41.5B	$36.1B	$38.8B	$38.3B	$41.2B	$44.6B
Operating Income	$5.8B	$6.4B	$588M	$7.3B	$8.5B	$6.2B	$7.7B	$10.3B
Operating Margin	2.7%	3.1%	0.3%	3.5%	4.1%	3.0%	3.5%	4.3%
Interest Expense	$7.2B	$7.1B	$6.6B	$7.2B	$7.7B	$7.8B	$8.3B	$7.8B
Income Before Tax	$43M	$111M	-$10.1B	-$4.1B	$2.7B	-$2.3B	$424M	-$447M
Tax Expense	-$2.6B	$6.2B	-$449M	$1.8B	$2.3B	$1.5B	$1.1B	-$10.0B
Net Income	$2.4B	-$6.3B	-$6.2B	-$3.8B	-$154M	-$4.1B	-$914M	$9.6B
Net Margin	1.1%	-3.0%	-3.0%	-1.8%	-0.1%	-1.9%	-0.4%	4.0%
EPS (Diluted)	$16.89	$-63.44	$-73.56	$-46.46	$-7.02	$-48.27	$-12.76	$75.86
EBITDA	$18.8B	$17.8B	$13.1B	$15.3B	$19.9B	$17.2B	$20.9B	$29.3B
Shares Outstanding	142M	91M	91M	91M	91M	92M	100M	144M

5202.T JPX