Also trades as: HRSEF (OTC) · $vol 0M · HROEY (OTC) · $vol 0M

¥25,640.00 ($162.60)

+425.00 (+1.69%)

Weekly Expected Move ±4.5%

¥22958 ¥24087 ¥25215 ¥26343 ¥27472

JPX · Technology · Hardware, Equipment & Parts · Tech Score Neutral · Power 50 · ¥825.1B mcap · 27M float · 0.658% daily turnover

Revenue

$211.3B +11.5% ▲

5Y CAGR: +9.6%

Gross Profit

$89.0B +4.2% ▲

5Y CAGR: +9.4%

Operating Income

$43.3B +0.9% ▲

5Y CAGR: +9.2%

Net Income

$33.1B +0.3% ▲

5Y CAGR: +10.7%

EPS (Diluted)

$991.91 +1.6% ▲

5Y CAGR: +12.6%

EBITDA

$66.5B +2.4% ▲

5Y CAGR: +8.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$163.7B	$183.2B	$165.5B	$189.4B	$211.3B
YoY Growth	+22.6%	+11.9%	-9.7%	+14.4%	+11.5%
Cost of Revenue	$88.7B	$95.0B	$93.0B	$104.0B	$122.3B
Gross Profit	$74.9B	$88.2B	$72.5B	$85.4B	$89.0B
Gross Margin	45.8%	48.1%	43.8%	45.1%	42.1%
R&D Expenses	$10.1B	$11.6B	$11.4B	$0	$0
SG&A Expenses	$24.2B	$30.1B	$27.2B	$31.3B	$45.7B
Operating Expenses	$34.2B	$41.4B	$38.5B	$42.5B	$45.7B
Operating Income	$40.8B	$46.8B	$35.3B	$42.9B	$43.3B
Operating Margin	24.9%	25.5%	21.3%	22.7%	20.5%
Interest Expense	$77M	$348M	$91M	$808M	$453M
Income Before Tax	$43.1B	$48.6B	$38.8B	$46.2B	$46.6B
Tax Expense	$11.6B	$13.9B	$12.3B	$13.2B	$13.5B
Net Income	$31.4B	$34.6B	$26.5B	$33.0B	$33.1B
Net Margin	19.2%	18.9%	16.0%	17.4%	15.7%
EPS (Diluted)	$885.18	$1001.88	$772.33	$976.33	$991.91
EBITDA	$59.6B	$65.6B	$55.7B	$65.0B	$66.5B
Shares Outstanding	36M	35M	34M	34M	33M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$44.9B	$49.6B	$49.9B	$45.0B	$49.0B	$53.1B	$54.5B	$54.7B
Cost of Revenue	$24.7B	$27.1B	$26.8B	$25.5B	$28.2B	$30.9B	$31.1B	$32.1B
Gross Profit	$20.2B	$22.6B	$23.1B	$19.5B	$20.8B	$22.2B	$23.4B	$22.6B
Gross Margin	45.0%	45.5%	46.3%	43.3%	42.4%	41.8%	43.0%	41.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$10.0B	$10.5B	$11.1B	$297M	$10.9B	$11.3B	$11.4B	$12.1B
Operating Expenses	$9.9B	$10.5B	$11.1B	$10.8B	$10.9B	$11.3B	$11.4B	$12.1B
Operating Income	$10.3B	$12.0B	$12.0B	$8.7B	$9.8B	$10.9B	$12.0B	$10.5B
Operating Margin	22.9%	24.3%	24.0%	19.3%	20.1%	20.5%	22.1%	19.3%
Interest Expense	$23M	$609M	-$453M	$629M	$665M	$0	$0	$296M
Income Before Tax	$11.8B	$12.0B	$13.6B	$8.8B	$10.2B	$11.9B	$13.2B	$11.3B
Tax Expense	$3.4B	$2.9B	$3.6B	$3.3B	$3.0B	$3.6B	$3.9B	$3.0B
Net Income	$8.4B	$9.1B	$10.1B	$5.5B	$7.2B	$8.3B	$9.3B	$8.3B
Net Margin	18.7%	18.4%	20.1%	12.1%	14.8%	15.6%	17.0%	15.2%
EPS (Diluted)	$248.40	$269.76	$297.08	$161.08	$213.58	$245.82	$279.54	$253.54
EBITDA	$16.3B	$17.1B	$17.7B	$13.8B	$15.6B	$16.7B	$18.0B	$16.6B
Shares Outstanding	34M	34M	34M	34M	34M	34M	33M	33M

6806.T JPX