¥923.00 ($5.85)

+0.00 (+0.00%)

Weekly Expected Move ±7.4%

¥787 ¥855 ¥923 ¥991 ¥1059

JPX · Basic Materials · Industrial Materials · Tech Score Strong Sell · Power 30 · ¥12.7B mcap · 14M float · 4.02% daily turnover

Revenue

$126.3B -3.5% ▼

5Y CAGR: +5.3%

Gross Profit

$13.2B +56.4% ▲

Operating Income

$5.6B +915.4% ▲

Net Income

-$1.5B +96.9% ▲

EPS (Diluted)

$-100.62 +97.1% ▲

EBITDA

$1.6B +103.9% ▲

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$103.5B	$124.3B	$145.8B	$130.8B	$126.3B
YoY Growth	+6.2%	+20.1%	+17.3%	-10.3%	-3.5%
Cost of Revenue	$90.0B	$106.1B	$133.4B	$122.4B	$113.1B
Gross Profit	$13.4B	$18.2B	$12.4B	$8.4B	$13.2B
Gross Margin	13.0%	14.6%	8.5%	6.5%	10.5%
R&D Expenses	$146M	$213M	$339M	$340M	$0
SG&A Expenses	$7.2B	$7.2B	$7.9B	$8.7B	$7.6B
Operating Expenses	$7.5B	$7.7B	$8.3B	$9.1B	$7.6B
Operating Income	$5.9B	$10.5B	$4.0B	-$690M	$5.6B
Operating Margin	5.7%	8.5%	2.8%	-0.5%	4.5%
Interest Expense	$558M	$487M	$671M	$1.0B	$1.5B
Income Before Tax	$7.1B	$9.3B	$1.2B	-$45.4B	-$2.5B
Tax Expense	$1.5B	$1.4B	$440M	$1.1B	-$1.0B
Net Income	$5.5B	$7.9B	$794M	-$46.5B	-$1.5B
Net Margin	5.3%	6.4%	0.5%	-35.5%	-1.2%
EPS (Diluted)	$405.66	$583.44	$58.48	$-3421.25	$-100.62
EBITDA	$12.2B	$14.1B	$6.3B	-$40.8B	$1.6B
Shares Outstanding	14M	14M	14M	14M	14M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$28.6B	$33.8B	$29.0B	$26.9B	$27.0B	$36.3B	$35.4B	$31.1B
Cost of Revenue	$26.8B	$29.4B	$27.7B	$26.2B	$25.3B	$31.1B	$30.3B	$30.1B
Gross Profit	$1.8B	$4.4B	$1.2B	$648M	$1.7B	$5.2B	$5.1B	$1.0B
Gross Margin	6.2%	13.0%	4.3%	2.4%	6.3%	14.2%	14.5%	3.2%
R&D Expenses	$0	$0	$263M	$0	$0	$0	$0	$0
SG&A Expenses	$1.6B	$2.1B	$1.2B	$1.4B	$1.5B	$1.6B	$1.3B	$1.3B
Operating Expenses	$1.9B	$1.9B	$1.5B	$1.4B	$1.5B	$1.6B	$1.3B	$1.3B
Operating Income	-$155M	$2.5B	-$251M	-$744M	$190M	$3.6B	$3.8B	-$250M
Operating Margin	-0.5%	7.4%	-0.9%	-2.8%	0.7%	9.9%	10.7%	-0.8%
Interest Expense	$363M	$390M	$405M	$373M	$265M	$273M	$299M	$342M
Income Before Tax	$1.4B	-$5.8B	-$1.4B	-$933M	-$89M	$3.2B	$3.5B	-$609M
Tax Expense	-$228M	-$563M	-$944M	$177M	$154M	$157M	$447M	-$868M
Net Income	$1.6B	-$5.2B	-$441M	-$1.1B	-$243M	$3.1B	$3.1B	$259M
Net Margin	5.6%	-15.5%	-1.5%	-4.1%	-0.9%	8.5%	8.6%	0.8%
EPS (Diluted)	$117.34	$-384.78	$-32.48	$-37.62	$-17.90	$82.62	$64.80	$5.34
EBITDA	$2.5B	-$4.7B	-$601M	-$221M	$525M	$3.9B	$4.2B	$79M
Shares Outstanding	14M	14M	14M	30M	14M	37M	47M	49M

5707.T JPX