Also trades as: RCRUY (OTC) · $vol 12M · RCRRF (OTC) · $vol 0M

¥16,695.00 ($105.58)

+10.00 (+0.06%)

Weekly Expected Move ±7.2%

¥14298 ¥15492 ¥16685 ¥17878 ¥19072

JPX · Communication Services · Internet Content & Information · Tech Score Buy · Power 58 · ¥23.30T mcap · 1.36B float · 0.336% daily turnover

Revenue

$3.70T +3.9% ▲

5Y CAGR: +10.3%

Gross Profit

$2.19T +10.4% ▲

5Y CAGR: +16.3%

Operating Income

$660.5B +25.3% ▲

5Y CAGR: +32.4%

Net Income

$496.9B +21.6% ▲

5Y CAGR: +30.5%

EPS (Diluted)

$347.59 +29.5% ▲

5Y CAGR: +34.3%

EBITDA

$762.2B +16.2% ▲

5Y CAGR: +21.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$2.87T	$3.43T	$3.42T	$3.56T	$3.70T
YoY Growth	+26.5%	+19.4%	-0.4%	+4.1%	+3.9%
Cost of Revenue	$1.34T	$1.55T	$1.56T	$1.58T	$1.51T
Gross Profit	$1.53T	$1.88T	$1.85T	$1.98T	$2.19T
Gross Margin	53.3%	54.8%	54.2%	55.7%	59.2%
R&D Expenses	$85.0B	$168.9B	$154.9B	$168.4B	$0
SG&A Expenses	$1.05T	$1.32T	$1.25T	$1.29T	$1.53T
Operating Expenses	$1.13T	$1.49T	$1.41T	$1.45T	$1.53T
Operating Income	$399.7B	$393.6B	$443.2B	$527.0B	$660.5B
Operating Margin	13.9%	11.5%	13.0%	14.8%	17.9%
Interest Expense	$4.3B	$4.9B	$30.9B	$10.6B	$10.5B
Income Before Tax	$382.7B	$367.8B	$426.2B	$527.1B	$644.6B
Tax Expense	$85.0B	$96.1B	$71.6B	$119.0B	$147.9B
Net Income	$296.8B	$269.8B	$353.7B	$408.5B	$496.9B
Net Margin	10.3%	7.9%	10.4%	11.5%	13.4%
EPS (Diluted)	$180.83	$167.44	$222.90	$268.32	$347.59
EBITDA	$504.9B	$491.7B	$575.9B	$655.8B	$762.2B
Shares Outstanding	1.64B	1.61B	1.59B	1.52B	1.43B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$901.6B	$897.1B	$897.0B	$861.8B	$878.8B	$914.7B	$943.2B	$960.6B
Cost of Revenue	$370.9B	$370.6B	$383.4B	$346.9B	$357.0B	$397.1B	$396.5B	$383.5B
Gross Profit	$530.6B	$526.5B	$513.6B	$514.8B	$521.9B	$517.6B	$546.7B	$577.1B
Gross Margin	58.9%	58.7%	57.3%	59.7%	59.4%	56.6%	58.0%	60.1%
R&D Expenses	$4.3B	$37.9B	$37.7B	$50.1B	$4.4B	$36.4B	$0	$0
SG&A Expenses	$383.0B	$344.0B	$335.0B	$366.7B	$370.7B	$303.1B	$359.9B	$428.1B
Operating Expenses	$387.3B	$381.9B	$372.7B	$416.8B	$375.1B	$339.5B	$359.9B	$428.1B
Operating Income	$143.4B	$144.6B	$141.0B	$98.0B	$146.8B	$178.1B	$186.7B	$149.0B
Operating Margin	15.9%	16.1%	15.7%	11.4%	16.7%	19.5%	19.8%	15.5%
Interest Expense	$1.7B	$1.6B	$1.1B	$6.3B	$1.6B	$1.6B	$1.6B	$5.7B
Income Before Tax	$141.5B	$155.6B	$145.2B	$84.9B	$158.9B	$164.0B	$187.9B	$133.7B
Tax Expense	$35.1B	$39.5B	$26.2B	$18.1B	$38.0B	$36.6B	$41.5B	$31.9B
Net Income	$106.4B	$116.1B	$119.1B	$67.0B	$120.9B	$127.4B	$146.5B	$102.0B
Net Margin	11.8%	12.9%	13.3%	7.8%	13.8%	13.9%	15.5%	10.6%
EPS (Diluted)	$68.02	$74.82	$78.84	$45.31	$83.24	$88.46	$102.94	$72.95
EBITDA	$171.2B	$186.2B	$174.4B	$124.0B	$188.4B	$193.9B	$218.0B	$167.2B
Shares Outstanding	1.56B	1.55B	1.51B	1.48B	1.45B	1.44B	1.42B	1.40B

6098.T JPX