¥881.00 ($5.58)

+26.00 (+3.04%)

Weekly Expected Move ±15.8%

¥586 ¥720 ¥855 ¥990 ¥1124

JPX · Technology · Communication Equipment · Tech Score Buy · Power 67 · ¥18.1B mcap · 7M float · 1.74% daily turnover

Analysis Technicals Weather Peers

Revenue

$44.8B -4.6% ▼

5Y CAGR: +1.7%

Gross Profit

$9.2B +6.6% ▲

5Y CAGR: +0.3%

Operating Income

$1.7B +68.5% ▲

5Y CAGR: +20.4%

Net Income

$166M -81.2% ▼

5Y CAGR: -3.7%

EPS (Diluted)

$7.67 -81.2% ▼

5Y CAGR: -3.6%

EBITDA

$3.1B -30.4% ▼

5Y CAGR: +11.9%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$34.7B	$35.8B	$42.1B	$47.0B	$44.8B
YoY Growth	-15.6%	+3.2%	+17.6%	+11.6%	-4.6%
Cost of Revenue	$28.3B	$30.0B	$35.0B	$38.3B	$35.6B
Gross Profit	$6.4B	$5.8B	$7.1B	$8.7B	$9.2B
Gross Margin	18.4%	16.2%	16.8%	18.4%	20.6%
R&D Expenses	$1.2B	$976M	$1.0B	$968M	$926M
SG&A Expenses	$6.3B	$6.0B	$6.7B	$6.7B	$7.5B
Operating Expenses	$7.5B	$7.0B	$7.8B	$7.6B	$7.5B
Operating Income	-$1.1B	-$1.2B	-$722M	$1.0B	$1.7B
Operating Margin	-3.1%	-3.2%	-1.7%	2.2%	3.9%
Interest Expense	$214M	$152M	$332M	$610M	$410M
Income Before Tax	-$1.3B	-$1.0B	-$1.1B	$2.4B	$1.3B
Tax Expense	-$35M	$57M	$407M	$1.5B	$1.1B
Net Income	-$1.3B	-$1.1B	-$1.5B	$886M	$166M
Net Margin	-3.7%	-3.1%	-3.6%	1.9%	0.4%
EPS (Diluted)	$-59.46	$-50.83	$-70.40	$40.72	$7.67
EBITDA	-$20M	$224M	$552M	$4.4B	$3.1B
Shares Outstanding	22M	22M	22M	22M	22M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$12.0B	$10.7B	$11.0B	$10.1B	$10.2B	$10.7B	$11.2B	$11.4B
Cost of Revenue	$9.4B	$8.2B	$9.3B	$7.5B	$7.7B	$8.0B	$9.4B	$7.9B
Gross Profit	$2.6B	$2.5B	$1.7B	$2.6B	$2.5B	$2.7B	$1.8B	$3.5B
Gross Margin	22.0%	23.3%	15.1%	25.7%	24.7%	24.8%	15.7%	30.5%
R&D Expenses	$0	$0	$925M	$0	$0	$0	$0	$0
SG&A Expenses	$1.8B	$1.9B	$2.0B	$1.7B	$1.7B	$1.8B	$2.0B	$1.8B
Operating Expenses	$1.8B	$1.9B	$2.0B	$1.7B	$1.7B	$1.8B	$2.0B	$1.8B
Operating Income	$823M	$581M	-$358M	$910M	$830M	$881M	-$223M	$1.6B
Operating Margin	6.9%	5.4%	-3.3%	9.0%	8.1%	8.2%	-2.0%	14.4%
Interest Expense	$148M	$83M	$65M	$72M	$66M	$65M	$97M	$61M
Income Before Tax	$597M	$675M	-$618M	$924M	$842M	$854M	-$876M	$1.6B
Tax Expense	$314M	$326M	$183M	$253M	$213M	$156M	$689M	$357M
Net Income	$283M	$349M	-$801M	$672M	$629M	$698M	-$1.6B	$1.3B
Net Margin	2.4%	3.3%	-7.3%	6.6%	6.2%	6.5%	-14.0%	11.0%
EPS (Diluted)	$13.01	$16.04	$-37.29	$31.75	$29.74	$32.99	$-73.98	$59.22
EBITDA	$1.2B	$927M	-$200M	$1.3B	$1.2B	$1.2B	$88M	$1.9B
Shares Outstanding	22M	22M	21M	21M	21M	21M	21M	21M

6904.T JPX