Also trades as: NJDCY (OTC) · $vol 0M · NNDNF (OTC) · $vol 0M

¥2,117.00 ($13.41)

+17.00 (+0.81%)

Weekly Expected Move ±13.2%

¥1559 ¥1838 ¥2117 ¥2396 ¥2675

JPX · Industrials · Industrial - Machinery · Tech Score Sell · Power 31 · ¥2.43T mcap · 773M float · 0.820% daily turnover

Revenue

$2.71T +3.9% ▲

5Y CAGR: +10.9%

Gross Profit

$526.1B -1.9% ▼

5Y CAGR: +7.5%

Operating Income

$95.3B -60.0% ▼

5Y CAGR: -9.9%

Net Income

-$564.6B -443.5% ▼

EPS (Diluted)

$-492.56 -437.5% ▼

EBITDA

$198.2B -42.2% ▼

5Y CAGR: -5.0%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.92T	$2.23T	$2.35T	$2.61T	$2.71T
YoY Growth	+18.5%	+16.3%	+5.3%	+11.1%	+3.9%
Cost of Revenue	$1.51T	$1.83T	$1.85T	$2.07T	$2.18T
Gross Profit	$403.3B	$413.2B	$497.4B	$536.4B	$526.1B
Gross Margin	21.0%	18.5%	21.2%	20.6%	19.4%
R&D Expenses	$78.0B	$81.3B	$81.1B	$80.6B	$116.9B
SG&A Expenses	$153.8B	$231.8B	$253.5B	$226.2B	$314.0B
Operating Expenses	$231.8B	$313.1B	$334.5B	$298.3B	$430.9B
Operating Income	$172.7B	$106.4B	$163.1B	$238.1B	$95.3B
Operating Margin	9.0%	4.8%	6.9%	9.1%	3.5%
Interest Expense	$5.7B	$13.1B	$21.9B	$23.7B	$25.3B
Income Before Tax	$171.1B	$110.4B	$202.9B	$233.3B	-$496.2B
Tax Expense	$34.1B	$72.8B	$76.3B	$72.4B	$126.7B
Net Income	$136.9B	$37.0B	$125.4B	$164.4B	-$564.6B
Net Margin	7.1%	1.7%	5.3%	6.3%	-20.8%
EPS (Diluted)	$116.20	$32.13	$109.11	$145.95	$-492.56
EBITDA	$282.1B	$247.0B	$294.4B	$342.7B	$198.2B
Shares Outstanding	1.17B	1.15B	1.15B	1.15B	1.15B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$648.2B	$645.6B	$652.2B	$661.8B	$637.9B	$664.3B	$681.5B	$722.3B
Cost of Revenue	$517.2B	$510.8B	$520.3B	$523.1B	$576.4B	$527.4B	$540.3B	$598.5B
Gross Profit	$130.9B	$134.8B	$131.9B	$138.8B	$61.5B	$136.9B	$141.2B	$123.9B
Gross Margin	20.2%	20.9%	20.2%	21.0%	9.6%	20.6%	20.7%	17.1%
R&D Expenses	$18.3B	$22.3B	$19.9B	$20.0B	$0	$23.8B	$40.6B	$31.2B
SG&A Expenses	$52.3B	$51.8B	$57.5B	$64.7B	$0	$65.6B	$72.1B	$727.4B
Operating Expenses	$70.7B	$74.1B	$77.3B	$76.2B	$0	$89.4B	$112.7B	$758.6B
Operating Income	$60.3B	$60.7B	$54.5B	$62.6B	$61.5B	$47.5B	$28.4B	-$634.7B
Operating Margin	9.3%	9.4%	8.4%	9.5%	9.6%	7.2%	4.2%	-87.9%
Interest Expense	$5.8B	$6.4B	$5.2B	$6.2B	$5.8B	$5.9B	$6.2B	$6.7B
Income Before Tax	$78.6B	$21.8B	$82.4B	$50.8B	$59.0B	$58.1B	$42.1B	-$633.6B
Tax Expense	$24.1B	$2.5B	$23.8B	$22.1B	$13.4B	$19.5B	$34.0B	$15.7B
Net Income	$56.0B	$19.5B	$59.0B	$29.8B	$45.5B	$40.6B	$9.7B	-$603.7B
Net Margin	8.6%	3.0%	9.1%	4.5%	7.1%	6.1%	1.4%	-83.6%
EPS (Diluted)	$48.87	$16.99	$51.41	$29.10	$39.70	$35.40	$8.48	$-526.68
EBITDA	$95.2B	$61.3B	$89.1B	$64.5B	$99.3B	$100.0B	$28.4B	-$607.5B
Shares Outstanding	1.15B	1.15B	1.15B	1.15B	1.15B	1.15B	1.15B	1.15B

6594.T JPX