Also trades as: SGAMY (OTC) · $vol 0M · SGAMF (OTC) · $vol 0M

¥3,285.00 ($20.81)

-82.00 (-2.44%)

Weekly Expected Move ±3.3%

¥3070 ¥3177 ¥3285 ¥3393 ¥3500

JPX · Technology · Electronic Gaming & Multimedia · Tech Score Strong Buy · Power 66 · ¥666.6B mcap · 118M float · 0.870% daily turnover

Revenue

$487.5B +13.7% ▲

5Y CAGR: +11.9%

Gross Profit

$215.4B -4.5% ▼

5Y CAGR: +16.4%

Operating Income

$47.1B -2.1% ▼

5Y CAGR: +48.4%

Net Income

-$5.8B -112.8% ▼

EPS (Diluted)

$-27.35 -113.1% ▼

EBITDA

$20.3B -72.1% ▼

5Y CAGR: +22.5%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$320.9B	$389.6B	$467.9B	$428.9B	$487.5B
YoY Growth	+15.6%	+21.4%	+20.1%	-8.5%	+13.7%
Cost of Revenue	$193.1B	$231.6B	$271.2B	$203.4B	$272.1B
Gross Profit	$127.9B	$158.1B	$196.7B	$225.5B	$215.4B
Gross Margin	39.8%	40.6%	42.0%	52.6%	44.2%
R&D Expenses	$47.1B	$51.4B	$61.4B	$60.7B	$29.0B
SG&A Expenses	$74.9B	$88.2B	$115.0B	$116.7B	$139.3B
Operating Expenses	$95.8B	$111.3B	$139.9B	$177.4B	$168.3B
Operating Income	$32.0B	$46.8B	$57.9B	$48.1B	$47.1B
Operating Margin	10.0%	12.0%	12.4%	11.2%	9.7%
Interest Expense	$301M	$321M	$766M	$1.8B	$2.7B
Income Before Tax	$37.9B	$47.1B	$41.8B	$54.8B	-$3.8B
Tax Expense	$903M	$1.1B	$8.7B	$9.7B	$2.0B
Net Income	$37.0B	$45.9B	$33.1B	$45.1B	-$5.8B
Net Margin	11.5%	11.8%	7.1%	10.5%	-1.2%
EPS (Diluted)	$158.24	$207.12	$149.98	$209.02	$-27.35
EBITDA	$51.9B	$60.2B	$58.6B	$64.2B	$20.3B
Shares Outstanding	234M	222M	220M	216M	210M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$104.8B	$106.9B	$110.7B	$106.6B	$81.0B	$120.1B	$134.1B	$152.3B
Cost of Revenue	$54.5B	$56.8B	$62.2B	$62.7B	$46.9B	$64.9B	$78.6B	$81.7B
Gross Profit	$50.3B	$50.1B	$48.4B	$43.9B	$34.2B	$55.2B	$55.5B	$70.6B
Gross Margin	48.0%	46.9%	43.8%	41.2%	42.2%	46.0%	41.4%	46.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$31.0B	$36.6B	$37.5B	$11.6B	$34.7B	$44.6B	$45.7B	$42.7B
Operating Expenses	$31.0B	$36.6B	$37.5B	$39.5B	$34.7B	$44.6B	$45.7B	$42.7B
Operating Income	$19.3B	$13.5B	$10.9B	$4.4B	-$519M	$10.6B	$9.8B	$27.9B
Operating Margin	18.5%	12.6%	9.8%	4.1%	-0.6%	8.8%	7.3%	18.3%
Interest Expense	$417M	$436M	$466M	$503M	$563M	$756M	$647M	$689M
Income Before Tax	$30.4B	$4.9B	$15.8B	$3.7B	-$2.6B	$9.0B	-$18.0B	$7.8B
Tax Expense	$5.9B	-$982M	$4.4B	$405M	$808M	$2.9B	$1.6B	-$3.4B
Net Income	$24.5B	$5.9B	$11.4B	$3.3B	-$3.4B	$6.1B	-$19.6B	$11.1B
Net Margin	23.4%	5.5%	10.3%	3.1%	-4.2%	5.1%	-14.6%	7.3%
EPS (Diluted)	$113.10	$27.05	$53.19	$15.41	$-15.89	$28.86	$-93.44	$52.63
EBITDA	$23.3B	$16.9B	$16.2B	$8.2B	$2.0B	$15.4B	-$11.3B	$14.2B
Shares Outstanding	217M	217M	214M	214M	213M	213M	210M	212M

6460.T JPX