Also trades as: UETMF (OTC) · $vol 0M

¥668.00 ($4.24)

-16.00 (-2.34%)

Weekly Expected Move ±5.5%

¥609 ¥646 ¥684 ¥722 ¥759

JPX · Consumer Cyclical · Leisure · Tech Score Sell · Power 38 · ¥53.0B mcap · 19M float · 1.31% daily turnover

Revenue

$122.8B -2.8% ▼

5Y CAGR: +6.2%

Gross Profit

$72.0B -4.2% ▼

5Y CAGR: +7.5%

Operating Income

-$5.1B -268.0% ▼

Net Income

-$231.4B -1386.4% ▼

EPS (Diluted)

$-2986.48 -1386.5% ▼

EBITDA

$14.6B -52.3% ▼

5Y CAGR: +11.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$90.4B	$141.0B	$179.0B	$126.3B	$122.8B
YoY Growth	-0.5%	+55.9%	+26.9%	-29.4%	-2.8%
Cost of Revenue	$43.9B	$62.7B	$79.7B	$51.2B	$50.8B
Gross Profit	$46.5B	$78.3B	$99.3B	$75.1B	$72.0B
Gross Margin	51.5%	55.6%	55.5%	59.5%	58.6%
R&D Expenses	$4.5B	$4.9B	$6.4B	$6.6B	$0
SG&A Expenses	$35.5B	$49.3B	$52.1B	$54.6B	$77.1B
Operating Expenses	$44.6B	$66.3B	$68.9B	$72.1B	$77.1B
Operating Income	$2.0B	$12.1B	$30.5B	$3.0B	-$5.1B
Operating Margin	2.2%	8.6%	17.0%	2.4%	-4.1%
Interest Expense	$10.5B	$14.0B	$16.1B	$19.4B	$15.7B
Income Before Tax	-$15.0B	$8.4B	$37.9B	-$6.8B	-$242.3B
Tax Expense	$4.1B	-$3.1B	$9.5B	$8.7B	-$10.8B
Net Income	-$19.1B	$11.5B	$28.4B	-$15.6B	-$231.4B
Net Margin	-21.1%	8.2%	15.9%	-12.3%	-188.4%
EPS (Diluted)	$-245.87	$148.49	$367.00	$-200.91	$-2986.48
EBITDA	$14.1B	$41.2B	$71.3B	$30.6B	$14.6B
Shares Outstanding	77M	77M	77M	77M	77M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$29.5B	$34.0B	$27.3B	$34.9B	$30.4B	$30.3B	$28.4B	$48.1B
Cost of Revenue	$14.4B	$12.8B	$12.0B	$13.8B	$12.9B	$12.1B	$9.9B	$24.4B
Gross Profit	$15.1B	$21.2B	$15.2B	$21.1B	$17.5B	$18.1B	$18.6B	$23.7B
Gross Margin	51.1%	62.4%	55.9%	60.5%	57.6%	59.9%	65.3%	49.2%
R&D Expenses	-$3.3B	$6.6B	$0	$0	$0	$0	$0	$0
SG&A Expenses	$17.9B	$18.6B	$19.3B	$17.7B	$19.1B	$20.9B	$15.1B	$17.0B
Operating Expenses	$17.9B	$18.6B	$19.3B	$17.7B	$19.1B	$20.9B	$15.1B	$17.0B
Operating Income	-$2.8B	$2.6B	-$4.0B	$3.4B	-$1.6B	-$2.8B	$3.5B	$6.7B
Operating Margin	-9.6%	7.7%	-14.8%	9.6%	-5.3%	-9.2%	12.3%	14.0%
Interest Expense	$6.5B	$3.8B	$4.1B	$3.7B	$3.8B	$4.1B	$4.3B	$4.3B
Income Before Tax	-$17.5B	$6.3B	-$8.8B	-$2.9B	-$9M	-$230.6B	-$155M	$3.3B
Tax Expense	$2.5B	$2.4B	-$1.2B	-$547M	$766M	-$9.8B	$1.3B	$1.8B
Net Income	-$20.0B	$3.9B	-$7.6B	-$2.3B	-$775M	-$220.8B	-$1.4B	$1.5B
Net Margin	-67.8%	11.5%	-27.7%	-6.6%	-2.5%	-729.7%	-5.0%	3.1%
EPS (Diluted)	$-257.91	$50.23	$-97.51	$-29.91	$-10.00	$-2849.06	$-18.39	$19.19
EBITDA	-$6.5B	$14.7B	$31M	$5.9B	$8.6B	$2.3B	$6.0B	$9.3B
Shares Outstanding	77M	77M	77M	77M	77M	77M	77M	77M

6425.T JPX