¥451.00 ($2.86)

+5.00 (+1.12%)

Weekly Expected Move ±2.4%

¥424 ¥435 ¥446 ¥457 ¥468

JPX · Consumer Cyclical · Gambling, Resorts & Casinos · Tech Score Strong Sell · Power 41 · ¥20.5B mcap · 12M float · 0.382% daily turnover

Revenue

$11.5B +9.9% ▲

5Y CAGR: +20.4%

Gross Profit

$5.1B +9.6% ▲

5Y CAGR: +34.2%

Operating Income

$2.4B +5.7% ▲

Net Income

$2.2B +35.6% ▲

EPS (Diluted)

$46.48 +34.5% ▲

EBITDA

$3.6B +10.7% ▲

5Y CAGR: +68.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$5.6B	$6.9B	$8.2B	$10.5B	$11.5B
YoY Growth	+22.5%	+23.9%	+19.5%	+26.9%	+9.9%
Cost of Revenue	$3.7B	$4.1B	$4.7B	$5.8B	$6.4B
Gross Profit	$1.9B	$2.8B	$3.6B	$4.7B	$5.1B
Gross Margin	34.2%	41.0%	43.1%	44.6%	44.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.6B	$1.8B	$2.0B	$2.4B	$2.7B
Operating Expenses	$1.6B	$1.8B	$2.0B	$2.4B	$2.7B
Operating Income	$254M	$1.0B	$1.6B	$2.2B	$2.4B
Operating Margin	4.6%	15.0%	18.8%	21.5%	20.6%
Interest Expense	$8M	$7M	$22M	$33M	$64M
Income Before Tax	$263M	$1.1B	$1.5B	$2.2B	$3.4B
Tax Expense	$194M	$85M	$333M	$481M	$1.0B
Net Income	$32M	$953M	$1.1B	$1.6B	$2.2B
Net Margin	0.6%	13.8%	13.3%	15.2%	18.7%
EPS (Diluted)	$0.70	$20.91	$23.95	$34.56	$46.48
EBITDA	$875M	$1.7B	$2.3B	$3.3B	$3.6B
Shares Outstanding	46M	46M	46M	46M	46M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$1.5B	$3.5B	$4.2B	$1.3B	$1.4B	$4.1B	$4.5B	$1.5B
Cost of Revenue	$1.1B	$1.7B	$1.8B	$1.3B	$1.2B	$2.0B	$2.1B	$1.2B
Gross Profit	$397M	$1.8B	$2.4B	$28M	$202M	$2.1B	$2.5B	$321M
Gross Margin	27.3%	52.5%	57.2%	2.1%	14.8%	52.1%	54.5%	21.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$461M	$692M	$641M	$628M	$519M	$786M	$772M	$667M
Operating Expenses	$461M	$692M	$641M	$628M	$519M	$786M	$772M	$667M
Operating Income	-$64M	$1.1B	$1.8B	-$601M	-$317M	$1.3B	$1.7B	-$346M
Operating Margin	-4.4%	32.8%	41.9%	-46.1%	-23.3%	32.8%	37.4%	-22.8%
Interest Expense	$7M	$7M	$10M	$10M	$11M	$14M	$14M	$25M
Income Before Tax	-$67M	$1.1B	$1.8B	-$622M	-$307M	$1.3B	$2.7B	-$299M
Tax Expense	-$15M	$252M	$509M	-$267M	$9M	$326M	$908M	-$204M
Net Income	-$37M	$810M	$1.1B	-$325M	-$290M	$828M	$1.7B	-$78M
Net Margin	-2.5%	23.1%	27.1%	-25.0%	-21.3%	20.3%	37.3%	-5.2%
EPS (Diluted)	$-0.81	$17.68	$24.78	$-7.08	$-6.30	$17.94	$36.54	$-1.97
EBITDA	$117M	$1.4B	$2.1B	-$294M	-$39M	$1.7B	$2.0B	-$12M
Shares Outstanding	46M	46M	46M	46M	46M	46M	46M	40M

6040.T JPX