Also trades as: MRSKF (OTC) · $vol 0M

¥2,888.00 ($18.28)

+42.00 (+1.48%)

Weekly Expected Move ±4.7%

¥2576 ¥2711 ¥2846 ¥2981 ¥3116

JPX · Industrials · Industrial - Machinery · Tech Score Neutral · Power 46 · ¥401.6B mcap · 122M float · 1.22% daily turnover

Revenue

$515.0B -4.8% ▼

5Y CAGR: +9.4%

Gross Profit

$285.9B -3.7% ▼

5Y CAGR: +8.1%

Operating Income

$19.0B -71.8% ▼

5Y CAGR: +12.2%

Net Income

$24.0B +212.1% ▲

5Y CAGR: +69.0%

EPS (Diluted)

$155.60 +266.1% ▲

5Y CAGR: +115.0%

EBITDA

$53.6B -45.7% ▼

5Y CAGR: +8.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$402.1B	$474.8B	$548.5B	$555.0B	$515.0B
YoY Growth	+22.5%	+18.1%	+15.5%	+1.2%	-4.8%
Cost of Revenue	$178.1B	$197.1B	$211.1B	$212.6B	$229.1B
Gross Profit	$224.0B	$286.3B	$337.4B	$342.4B	$285.9B
Gross Margin	55.7%	60.3%	61.5%	61.7%	55.5%
R&D Expenses	$16.3B	$22.3B	$28.2B	$0	$0
SG&A Expenses	$137.6B	$163.5B	$191.6B	$179.5B	$279.1B
Operating Expenses	$201.0B	$245.0B	$219.8B	$298.7B	$266.9B
Operating Income	$23.1B	$67.8B	$55.4B	$43.7B	$19.0B
Operating Margin	5.7%	14.3%	10.1%	7.9%	3.7%
Interest Expense	$3.9B	$5.2B	$7.6B	$8.4B	$8.5B
Income Before Tax	$19.6B	$36.5B	$49.1B	$37.1B	$10.9B
Tax Expense	$6.4B	$10.7B	$13.7B	$14.1B	$4.0B
Net Income	$13.5B	$25.4B	$33.9B	$7.7B	$24.0B
Net Margin	3.3%	5.4%	6.2%	1.4%	4.7%
EPS (Diluted)	$91.74	$188.62	$256.66	$42.51	$155.60
EBITDA	$45.4B	$65.7B	$82.8B	$75.2B	$53.6B
Shares Outstanding	125M	125M	125M	141M	141M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$124.2B	$158.7B	$114.0B	$113.5B	$115.6B	$171.8B	$135.5B	$141.2B
Cost of Revenue	$53.5B	$63.9B	$50.2B	$47.0B	$47.3B	$84.6B	$60.0B	$59.2B
Gross Profit	$70.7B	$94.8B	$63.8B	$66.5B	$68.4B	$87.2B	$75.5B	$82.0B
Gross Margin	56.9%	59.7%	56.0%	58.6%	59.1%	50.7%	55.7%	58.1%
R&D Expenses	$0	$5.7B	$0	$0	$0	$0	$0	$0
SG&A Expenses	$63.8B	$72.5B	$64.1B	$63.9B	$66.7B	$84.5B	$73.9B	$78.5B
Operating Expenses	$63.9B	$76.5B	$62.0B	$61.8B	$63.3B	$79.8B	$72.1B	$76.1B
Operating Income	$6.8B	$13.7B	$1.8B	$4.7B	$5.0B	$7.4B	$3.4B	$5.9B
Operating Margin	5.5%	8.6%	1.6%	4.1%	4.3%	4.3%	2.5%	4.2%
Interest Expense	$2.3B	$2.4B	$1.7B	$2.0B	$1.8B	$3.0B	$1.8B	$2.2B
Income Before Tax	$4.6B	$11.9B	$264M	$2.9B	$3.6B	$4.1B	$2.0B	$4.0B
Tax Expense	$3.2B	$4.7B	$142M	$999M	$1.5B	$1.3B	$641M	$1.1B
Net Income	$1.5B	$7.1B	$168M	$1.9B	$18.9B	$986M	$1.5B	$2.9B
Net Margin	1.2%	4.5%	0.1%	1.7%	16.4%	0.6%	1.1%	2.0%
EPS (Diluted)	$10.88	$50.13	$1.19	$13.37	$133.61	$7.35	$10.68	$20.69
EBITDA	$14.7B	$22.2B	$10.1B	$13.2B	$13.6B	$16.7B	$12.9B	$15.3B
Shares Outstanding	141M	142M	142M	142M	142M	134M	139M	140M

6141.T JPX