Also trades as: OMRNY (OTC) · $vol 2M · OMRNF (OTC) · $vol 0M

¥6,396.00 ($40.52)

-29.00 (-0.45%)

Weekly Expected Move ±4.6%

¥5806 ¥6101 ¥6396 ¥6691 ¥6986

JPX · Industrials · Industrial - Machinery · Tech Score Buy · Power 54 · ¥1.26T mcap · 193M float · 0.780% daily turnover

Revenue

$767.4B -4.3% ▼

5Y CAGR: +3.2%

Gross Profit

$351.0B -1.7% ▼

5Y CAGR: +3.3%

Operating Income

$59.9B +10.9% ▲

5Y CAGR: -0.8%

Net Income

$28.5B +75.1% ▲

5Y CAGR: -8.0%

EPS (Diluted)

$144.80 +75.2% ▲

5Y CAGR: -7.6%

EBITDA

$84.2B +36.3% ▲

5Y CAGR: -0.8%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$762.9B	$876.1B	$818.8B	$801.8B	$767.4B
YoY Growth	+16.4%	+14.8%	-6.5%	-2.1%	-4.3%
Cost of Revenue	$416.1B	$482.2B	$472.3B	$444.6B	$416.4B
Gross Profit	$346.8B	$393.9B	$346.5B	$357.1B	$351.0B
Gross Margin	45.5%	45.0%	42.3%	44.5%	45.7%
R&D Expenses	$44.3B	$50.2B	$50.1B	$44.3B	$45.7B
SG&A Expenses	$213.2B	$243.0B	$262.0B	$258.8B	$245.4B
Operating Expenses	$257.5B	$293.2B	$312.1B	$303.1B	$291.1B
Operating Income	$89.3B	$100.7B	$34.3B	$54.0B	$59.9B
Operating Margin	11.7%	11.5%	4.2%	6.7%	7.8%
Interest Expense	$0	$0	$0	$0	$0
Income Before Tax	$85.1B	$99.5B	$20.4B	$28.3B	$50.4B
Tax Expense	$23.0B	$24.9B	$10.5B	$13.4B	$13.5B
Net Income	$61.4B	$73.9B	$8.1B	$16.3B	$28.5B
Net Margin	8.0%	8.4%	1.0%	2.0%	3.7%
EPS (Diluted)	$305.65	$372.19	$41.17	$82.64	$144.80
EBITDA	$110.1B	$125.0B	$65.8B	$87.5B	$84.2B
Shares Outstanding	201M	198M	197M	197M	197M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$183.7B	$190.9B	$205.1B	$222.1B	$189.5B	$204.0B	$220.8B	$153.1B
Cost of Revenue	$100.2B	$104.4B	$113.3B	$126.6B	$106.4B	$114.5B	$123.9B	$71.6B
Gross Profit	$83.5B	$86.5B	$91.7B	$95.4B	$83.1B	$89.4B	$97.0B	$81.5B
Gross Margin	45.4%	45.3%	44.7%	43.0%	43.9%	43.8%	43.9%	53.2%
R&D Expenses	$11.1B	$10.5B	$10.9B	$11.8B	$12.5B	$13.2B	$12.9B	$7.1B
SG&A Expenses	$66.1B	$63.1B	$64.1B	$65.5B	$64.2B	$64.9B	$67.9B	$48.3B
Operating Expenses	$77.2B	$73.6B	$75.0B	$77.3B	$76.7B	$78.1B	$80.8B	$55.4B
Operating Income	$6.3B	$13.0B	$16.7B	$18.1B	$6.4B	$11.3B	$16.1B	$26.1B
Operating Margin	3.4%	6.8%	8.1%	8.2%	3.4%	5.6%	7.3%	17.0%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	-$12.1B	$12.2B	$16.1B	$12.2B	$8.6B	$7.2B	$9.2B	$25.5B
Tax Expense	-$2.7B	$5.0B	$4.6B	$6.6B	$1.5B	$4.4B	$2.7B	$4.9B
Net Income	-$9.6B	$6.3B	$10.5B	$9.1B	$6.8B	$2.2B	$5.3B	$14.1B
Net Margin	-5.2%	3.3%	5.1%	4.1%	3.6%	1.1%	2.4%	9.2%
EPS (Diluted)	$-48.88	$32.04	$53.33	$46.16	$34.62	$11.35	$26.91	$71.93
EBITDA	$14.7B	$20.6B	$24.8B	$20.7B	$16.9B	$15.4B	$17.7B	$34.2B
Shares Outstanding	197M	197M	197M	197M	197M	197M	197M	197M

6645.T JPX