Also trades as: OSKXF (OTC) · $vol 0M

¥2,426.00 ($15.34)

-7.00 (-0.29%)

Weekly Expected Move ±4.4%

¥2219 ¥2326 ¥2433 ¥2540 ¥2647

JPX · Basic Materials · Steel · Tech Score Sell · Power 28 · ¥72.8B mcap · 9M float · 0.578% daily turnover

Revenue

$95.1B -18.3% ▼

5Y CAGR: +4.4%

Gross Profit

$7.6B -41.3% ▼

5Y CAGR: -1.3%

Operating Income

-$344M -106.6% ▼

Net Income

-$21.1B -752.1% ▼

EPS (Diluted)

$-494.32 -696.1% ▼

EBITDA

$4.3B -56.9% ▼

5Y CAGR: -4.9%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$104.5B	$117.1B	$117.1B	$116.4B	$95.1B
YoY Growth	+36.4%	+12.1%	-0.0%	-0.6%	-18.3%
Cost of Revenue	$94.2B	$104.6B	$103.0B	$103.4B	$87.5B
Gross Profit	$10.3B	$12.5B	$14.1B	$13.0B	$7.6B
Gross Margin	9.9%	10.7%	12.0%	11.1%	8.0%
R&D Expenses	$5M	$7M	$0	$35M	$0
SG&A Expenses	$6.3B	$6.5B	$7.0B	$7.6B	$7.9B
Operating Expenses	$6.4B	$6.6B	$7.1B	$7.7B	$8.0B
Operating Income	$3.9B	$5.9B	$7.0B	$5.2B	-$344M
Operating Margin	3.7%	5.1%	6.0%	4.5%	-0.4%
Interest Expense	$234M	$482M	$1.1B	$325M	$273M
Income Before Tax	$3.9B	$5.0B	$5.7B	$5.3B	-$20.0B
Tax Expense	$1.2B	$2.4B	$2.5B	$2.1B	$1.0B
Net Income	$2.6B	$2.9B	$3.1B	$3.2B	-$21.1B
Net Margin	2.5%	2.5%	2.7%	2.8%	-22.1%
EPS (Diluted)	$65.96	$74.59	$80.19	$82.92	$-494.32
EBITDA	$8.3B	$10.2B	$11.2B	$10.0B	$4.3B
Shares Outstanding	39M	39M	39M	39M	42M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$31.6B	$28.3B	$28.2B	$28.3B	$25.8B	$22.9B	$23.3B	$23.2B
Cost of Revenue	$27.4B	$26.3B	$25.2B	$24.4B	$24.1B	$20.7B	$21.5B	$21.2B
Gross Profit	$4.2B	$2.0B	$3.0B	$3.8B	$1.7B	$2.2B	$1.8B	$2.0B
Gross Margin	13.3%	7.1%	10.5%	13.6%	6.5%	9.5%	7.6%	8.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.0B	$1.8B	$2.0B	$1.8B	$2.1B	$1.9B	$1.8B	$2.0B
Operating Expenses	$2.0B	$1.8B	$2.0B	$1.9B	$2.2B	$1.9B	$1.9B	$2.0B
Operating Income	$2.2B	$222M	$945M	$1.9B	-$496M	$284M	-$101M	-$31M
Operating Margin	6.8%	0.8%	3.4%	6.9%	-1.9%	1.2%	-0.4%	-0.1%
Interest Expense	$74M	$76M	$84M	$91M	$80M	$54M	$58M	$81M
Income Before Tax	$3.5B	-$1.6B	$2.1B	$1.3B	-$1.6B	$262M	$959M	-$19.6B
Tax Expense	$1.2B	-$469M	$1.1B	$272M	-$107M	$341M	$570M	$233M
Net Income	$2.3B	-$1.2B	$1.0B	$1.0B	-$1.5B	-$66M	$385M	-$19.9B
Net Margin	7.3%	-4.1%	3.6%	3.7%	-5.8%	-0.3%	1.7%	-85.7%
EPS (Diluted)	$59.53	$-29.78	$26.29	$26.88	$-49.63	$-2.17	$12.87	$-455.39
EBITDA	$3.3B	-$344M	$2.2B	$3.2B	$713M	$1.5B	$1.1B	$1.1B
Shares Outstanding	39M	39M	39M	39M	30M	30M	30M	43M

5449.T JPX