Also trades as: NPEGF (OTC) · $vol 0M

¥5,059.00 ($32.05)

-16.00 (-0.32%)

Weekly Expected Move ±4.3%

¥4625 ¥4842 ¥5059 ¥5276 ¥5493

JPX · Technology · Hardware, Equipment & Parts · Tech Score Buy · Power 60 · ¥372.8B mcap · 53M float · 1.36% daily turnover

Revenue

$311.4B +4.1% ▲

5Y CAGR: +5.1%

Gross Profit

$79.5B +42.8% ▲

5Y CAGR: +9.1%

Operating Income

$33.6B +513.8% ▲

5Y CAGR: +13.7%

Net Income

$29.6B +144.9% ▲

5Y CAGR: +14.2%

EPS (Diluted)

$382.32 +169.9% ▲

5Y CAGR: +19.4%

EBITDA

$57.8B +68.0% ▲

5Y CAGR: +4.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$292.0B	$324.6B	$280.0B	$299.2B	$311.4B
YoY Growth	+20.2%	+11.2%	-13.8%	+6.9%	+4.1%
Cost of Revenue	$209.8B	$239.1B	$246.8B	$244.9B	$231.9B
Gross Profit	$82.3B	$85.6B	$33.2B	$54.3B	$79.5B
Gross Margin	28.2%	26.4%	11.9%	18.2%	25.5%
R&D Expenses	$6.6B	$7.3B	$8.1B	$7.9B	$0
SG&A Expenses	$44.4B	$52.1B	$37.3B	$42.3B	$45.9B
Operating Expenses	$49.5B	$59.4B	$43.6B	$48.2B	$45.9B
Operating Income	$32.8B	$26.2B	-$10.4B	$6.1B	$33.6B
Operating Margin	11.2%	8.1%	-3.7%	2.0%	10.8%
Interest Expense	$504M	$925M	$1.3B	$1.1B	$1.4B
Income Before Tax	$39.1B	$39.5B	-$28.6B	$23.8B	$41.9B
Tax Expense	$10.9B	$11.0B	-$2.3B	$11.2B	$11.9B
Net Income	$27.9B	$28.2B	-$26.2B	$12.1B	$29.6B
Net Margin	9.6%	8.7%	-9.4%	4.0%	9.5%
EPS (Diluted)	$290.97	$302.75	$-282.90	$141.66	$382.32
EBITDA	$59.1B	$54.3B	$9.8B	$53.8B	$57.8B
Shares Outstanding	96M	93M	93M	85M	77M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$72.8B	$71.7B	$74.8B	$78.9B	$78.3B	$79.3B	$75.1B	$81.3B
Cost of Revenue	$59.1B	$59.1B	$56.2B	$58.6B	$59.3B	$57.8B	$56.9B	$64.1B
Gross Profit	$13.7B	$12.6B	$18.6B	$20.4B	$19.0B	$21.5B	$18.2B	$17.2B
Gross Margin	18.8%	17.6%	24.9%	25.8%	24.3%	27.1%	24.3%	21.2%
R&D Expenses	-$3.9B	$7.9B	$0	$0	$0	$0	$0	$0
SG&A Expenses	$12.1B	$5.2B	$10.7B	$11.6B	$11.4B	$12.2B	$11.7B	$12.6B
Operating Expenses	$12.1B	$11.1B	$10.7B	$11.6B	$11.4B	$12.2B	$11.7B	$12.6B
Operating Income	$1.6B	$1.5B	$7.9B	$8.8B	$7.6B	$9.3B	$6.5B	$4.6B
Operating Margin	2.2%	2.1%	10.6%	11.1%	9.8%	11.7%	8.6%	5.7%
Interest Expense	$303M	$261M	$326M	$316M	$249M	$482M	$308M	$338M
Income Before Tax	-$759M	-$16.7B	$7.4B	$8.5B	$10.3B	$15.7B	$12.4B	-$1.3B
Tax Expense	-$1.5B	$1.9B	$2.3B	$3.3B	$3.8B	$2.4B	$4.0B	$559M
Net Income	$587M	-$18.7B	$5.0B	$5.1B	$6.6B	$12.9B	$8.3B	-$1.9B
Net Margin	0.8%	-26.1%	6.7%	6.4%	8.4%	16.3%	11.1%	-2.4%
EPS (Diluted)	$7.00	$-226.96	$62.47	$65.06	$85.91	$168.92	$111.48	$-25.14
EBITDA	$6.8B	$8.6B	$13.4B	$14.6B	$14.0B	$22.6B	$19.1B	$11.8B
Shares Outstanding	84M	82M	80M	80M	77M	77M	75M	76M

5214.T JPX