Also trades as: TTDKY (OTC) · $vol 5M · TTDKF (OTC) · $vol 0M

¥3,447.00 ($21.86)

+249.00 (+7.79%)

Weekly Expected Move ±7.1%

¥2742 ¥2970 ¥3198 ¥3426 ¥3654

JPX · Technology · Hardware, Equipment & Parts · Tech Score Buy · Power 61 · ¥6.07T mcap · 1.90B float · 0.689% daily turnover

Revenue

$2.50T +13.6% ▲

5Y CAGR: +11.1%

Gross Profit

$783.4B +13.9% ▲

5Y CAGR: +12.5%

Operating Income

$239.4B +6.8% ▲

5Y CAGR: +16.4%

Net Income

$195.7B +17.1% ▲

5Y CAGR: +21.2%

EPS (Diluted)

$102.97 +17.0% ▲

5Y CAGR: +21.2%

EBITDA

$513.7B +29.4% ▲

5Y CAGR: +15.3%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.90T	$2.18T	$2.10T	$2.20T	$2.50T
YoY Growth	+28.6%	+14.7%	-3.5%	+4.8%	+13.6%
Cost of Revenue	$1.34T	$1.60T	$1.50T	$1.52T	$1.72T
Gross Profit	$563.8B	$584.5B	$603.0B	$688.0B	$783.4B
Gross Margin	29.6%	26.8%	28.7%	31.2%	31.3%
R&D Expenses	$165.2B	$179.5B	$188.9B	$253.6B	$289.7B
SG&A Expenses	$410.6B	$434.8B	$452.5B	$494.0B	$254.4B
Operating Expenses	$410.6B	$434.8B	$430.1B	$463.9B	$544.0B
Operating Income	$153.3B	$149.7B	$172.9B	$224.2B	$239.4B
Operating Margin	8.1%	6.9%	8.2%	10.2%	9.6%
Interest Expense	$7.9B	$20.8B	$30.2B	$13.4B	$32.7B
Income Before Tax	$172.5B	$167.2B	$179.2B	$237.8B	$276.8B
Tax Expense	$40.7B	$52.9B	$53.1B	$67.4B	$77.6B
Net Income	$131.3B	$114.2B	$124.7B	$167.2B	$195.7B
Net Margin	6.9%	5.2%	5.9%	7.6%	7.8%
EPS (Diluted)	$69.13	$60.13	$65.64	$87.98	$102.97
EBITDA	$337.7B	$364.0B	$343.4B	$397.0B	$513.7B
Shares Outstanding	1.90B	1.90B	1.90B	1.90B	1.90B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$518.8B	$570.7B	$581.0B	$534.3B	$535.8B	$647.6B	$675.2B	$646.3B
Cost of Revenue	$351.5B	$383.9B	$385.3B	$396.1B	$366.1B	$432.9B	$460.1B	$462.4B
Gross Profit	$167.3B	$186.8B	$195.7B	$138.2B	$169.7B	$214.8B	$215.1B	$183.9B
Gross Margin	32.2%	32.7%	33.7%	25.9%	31.7%	33.2%	31.9%	28.5%
R&D Expenses	$61.0B	$61.0B	$64.1B	$66.3B	$64.7B	$69.1B	$75.1B	$80.8B
SG&A Expenses	$117.0B	$120.9B	$125.1B	$130.9B	$121.0B	$60.1B	$65.8B	$72.2B
Operating Expenses	$109.4B	$111.4B	$119.9B	$123.1B	$113.2B	$129.2B	$140.9B	$152.9B
Operating Income	$57.9B	$75.4B	$75.8B	$15.1B	$56.4B	$85.6B	$74.2B	$30.9B
Operating Margin	11.2%	13.2%	13.0%	2.8%	10.5%	13.2%	11.0%	4.8%
Interest Expense	$3.5B	$3.6B	$3.8B	$2.4B	$6.0B	$9.0B	$9.1B	$8.5B
Income Before Tax	$69.6B	$67.7B	$80.8B	$19.7B	$57.6B	$89.8B	$87.6B	$41.7B
Tax Expense	$9.1B	$20.7B	$24.7B	$12.8B	$15.2B	$18.9B	$16.8B	$26.7B
Net Income	$59.6B	$46.1B	$55.2B	$6.3B	$41.5B	$69.9B	$69.8B	$14.5B
Net Margin	11.5%	8.1%	9.5%	1.2%	7.7%	10.8%	10.3%	2.2%
EPS (Diluted)	$31.39	$24.26	$29.03	$3.31	$21.82	$36.81	$36.73	$7.61
EBITDA	$105.1B	$120.5B	$125.3B	$43.4B	$111.7B	$147.8B	$147.6B	$105.7B
Shares Outstanding	1.90B	1.90B	1.90B	1.90B	1.90B	1.90B	1.90B	1.90B

6762.T JPX