¥999.00 ($6.33)

-1.00 (-0.10%)

Weekly Expected Move ±1.6%

¥968 ¥984 ¥1000 ¥1016 ¥1032

JPX · Consumer Cyclical · Gambling, Resorts & Casinos · Tech Score Sell · Power 46 · ¥20.9B mcap · 6M float · 0.438% daily turnover

Revenue

$34.6B -6.5% ▼

5Y CAGR: +6.6%

Gross Profit

$17.7B -9.4% ▼

5Y CAGR: +6.0%

Operating Income

$3.2B -34.6% ▼

Net Income

$2.6B -29.5% ▼

EPS (Diluted)

$122.85 -29.5% ▼

EBITDA

$5.2B -22.1% ▼

5Y CAGR: +80.2%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$26.9B	$29.6B	$34.9B	$37.0B	$34.6B
YoY Growth	+7.0%	+9.9%	+17.8%	+6.1%	-6.5%
Cost of Revenue	$13.9B	$16.5B	$17.0B	$17.5B	$16.9B
Gross Profit	$13.0B	$13.1B	$17.9B	$19.5B	$17.7B
Gross Margin	48.2%	44.3%	51.3%	52.7%	51.1%
R&D Expenses	$6.6B	$7.5B	$6.5B	$7.6B	$7.5B
SG&A Expenses	$5.9B	$6.3B	$7.5B	$7.0B	$14.5B
Operating Expenses	$12.6B	$13.8B	$14.0B	$14.6B	$14.5B
Operating Income	$383M	-$698M	$3.9B	$4.9B	$3.2B
Operating Margin	1.4%	-2.4%	11.1%	13.2%	9.2%
Interest Expense	$0	$0	$0	$0	$0
Income Before Tax	$464M	-$455M	$4.1B	$4.9B	$3.4B
Tax Expense	$341M	$1.3B	-$1.2B	$1.2B	$808M
Net Income	$122M	-$1.8B	$5.3B	$3.6B	$2.6B
Net Margin	0.5%	-6.0%	15.2%	9.9%	7.4%
EPS (Diluted)	$5.45	$-79.61	$237.87	$174.34	$122.85
EBITDA	$2.6B	$1.6B	$5.7B	$6.7B	$5.2B
Shares Outstanding	22M	22M	22M	21M	21M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$16.6B	$5.6B	$3.9B	$2.8B	$6.0B	$7.2B	$7.5B	$6.5B
Cost of Revenue	$8.0B	$2.0B	$3.1B	$1.5B	$3.3B	$3.4B	$3.2B	$3.3B
Gross Profit	$8.6B	$3.6B	$736M	$1.3B	$2.7B	$3.7B	$4.4B	$3.2B
Gross Margin	51.9%	63.8%	19.1%	45.5%	45.0%	52.1%	57.7%	48.6%
R&D Expenses	$0	$0	$7.5B	$0	$0	$0	$0	$0
SG&A Expenses	$3.5B	$3.1B	$3.8B	$3.5B	$4.3B	$4.6B	$3.6B	$3.9B
Operating Expenses	$3.5B	$3.1B	$3.8B	$3.5B	$4.3B	$4.6B	$3.6B	$3.9B
Operating Income	$5.1B	$481M	-$3.0B	-$2.2B	-$1.5B	-$860M	$710M	-$750M
Operating Margin	30.7%	8.5%	-78.2%	-78.1%	-25.6%	-12.0%	9.4%	-11.5%
Interest Expense	$0	$0	$0	$0	$0	$0	$4M	$0
Income Before Tax	$5.1B	$560M	-$3.0B	-$2.1B	-$1.5B	$901M	$731M	-$642M
Tax Expense	$1.7B	$70M	-$1.2B	-$842M	$252M	$812M	-$94M	-$347M
Net Income	$3.4B	$490M	-$1.7B	-$1.2B	-$1.8B	$89M	$825M	-$295M
Net Margin	20.3%	8.7%	-44.9%	-44.1%	-29.1%	1.2%	10.9%	-4.5%
EPS (Diluted)	$161.36	$23.44	$-82.79	$-59.60	$-83.71	$4.25	$39.45	$-14.10
EBITDA	$5.5B	$978M	-$2.4B	-$1.5B	-$1.2B	$1.3B	$1.3B	-$364M
Shares Outstanding	21M	21M	21M	21M	21M	21M	21M	21M

6257.T JPX