Also trades as: SKXJF (OTC) · $vol 0M

¥2,069.50 ($13.11)

+3.00 (+0.15%)

Weekly Expected Move ±3.2%

¥1939 ¥2004 ¥2070 ¥2135 ¥2200

JPX · Consumer Cyclical · Gambling, Resorts & Casinos · Tech Score Buy · Power 52 · ¥408.8B mcap · 121M float · 0.857% daily turnover

Revenue

$179.2B -6.6% ▼

5Y CAGR: +25.3%

Gross Profit

$104.7B -6.8% ▼

5Y CAGR: +27.8%

Operating Income

$62.4B -15.2% ▼

5Y CAGR: +56.8%

Net Income

$46.8B -13.4% ▼

5Y CAGR: +52.1%

EPS (Diluted)

$224.70 -7.4% ▼

5Y CAGR: +64.6%

EBITDA

$67.0B -13.9% ▼

5Y CAGR: +49.4%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$84.9B	$157.3B	$199.1B	$191.8B	$179.2B
YoY Growth	+46.0%	+85.4%	+26.6%	-3.7%	-6.6%
Cost of Revenue	$37.0B	$66.4B	$88.4B	$79.5B	$74.5B
Gross Profit	$47.8B	$90.9B	$110.7B	$112.3B	$104.7B
Gross Margin	56.4%	57.8%	55.6%	58.6%	58.4%
R&D Expenses	$11.9B	$14.2B	$15.2B	$18.4B	$0
SG&A Expenses	$14.4B	$17.9B	$22.7B	$20.1B	$42.2B
Operating Expenses	$26.5B	$32.4B	$38.2B	$38.7B	$42.2B
Operating Income	$21.4B	$58.5B	$72.5B	$73.6B	$62.4B
Operating Margin	25.2%	37.2%	36.4%	38.4%	34.8%
Interest Expense	$0	$0	$0	$0	$0
Income Before Tax	$25.5B	$66.3B	$75.3B	$75.0B	$63.9B
Tax Expense	$7.1B	$19.4B	$21.5B	$21.0B	$17.2B
Net Income	$18.5B	$46.9B	$53.8B	$54.0B	$46.8B
Net Margin	21.8%	29.8%	27.0%	28.1%	26.1%
EPS (Diluted)	$60.42	$159.74	$201.42	$242.71	$224.70
EBITDA	$23.5B	$60.4B	$75.4B	$77.8B	$67.0B
Shares Outstanding	306M	294M	267M	222M	208M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$42.2B	$48.5B	$63.0B	$38.1B	$55.2B	$45.2B	$61.4B	$17.4B
Cost of Revenue	$17.1B	$19.4B	$26.2B	$16.8B	$21.3B	$19.6B	$26.6B	$7.1B
Gross Profit	$25.1B	$29.1B	$36.8B	$21.3B	$33.9B	$25.6B	$34.8B	$10.3B
Gross Margin	59.4%	60.0%	58.4%	55.9%	61.4%	56.7%	56.7%	59.1%
R&D Expenses	$3.8B	$4.5B	$0	$0	$0	$0	$0	$5.8B
SG&A Expenses	$4.0B	$5.6B	$10.6B	$8.5B	$10.0B	$10.5B	$12.2B	$12.1B
Operating Expenses	$7.8B	$10.1B	$10.6B	$10.2B	$10.0B	$10.5B	$12.2B	$9.5B
Operating Income	$17.3B	$19.0B	$26.2B	$11.2B	$23.9B	$15.2B	$22.7B	$760M
Operating Margin	40.9%	39.2%	41.5%	29.3%	43.2%	33.6%	36.9%	4.4%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$17.6B	$19.1B	$27.0B	$11.4B	$24.4B	$15.6B	$23.0B	$948M
Tax Expense	$5.1B	$5.3B	$7.7B	$2.9B	$6.9B	$4.2B	$6.4B	-$407M
Net Income	$12.5B	$13.7B	$19.3B	$8.5B	$17.4B	$11.3B	$16.6B	$1.4B
Net Margin	29.6%	28.3%	30.6%	22.3%	31.6%	25.0%	27.1%	7.8%
EPS (Diluted)	$56.21	$61.73	$86.64	$38.13	$79.32	$53.97	$82.25	$6.76
EBITDA	$18.0B	$19.6B	$27.7B	$12.1B	$24.9B	$16.2B	$25.1B	$1.9B
Shares Outstanding	222M	222M	220M	222M	220M	208M	204M	208M

6417.T JPX