¥993.00 ($6.30)

+10.00 (+1.02%)

Weekly Expected Move ±2.0%

¥943 ¥963 ¥983 ¥1003 ¥1023

JPX · Technology · Consumer Electronics · Tech Score Neutral · Power 61 · ¥17.8B mcap · 12M float · 0.507% daily turnover

Revenue

$9.9B -9.2% ▼

5Y CAGR: -6.7%

Gross Profit

$3.8B -6.1% ▼

5Y CAGR: +0.2%

Operating Income

$900M -38.8% ▼

5Y CAGR: +18.5%

Net Income

$728M -68.2% ▼

5Y CAGR: +4.8%

EPS (Diluted)

$40.13 -68.2% ▼

5Y CAGR: +4.8%

EBITDA

$1.2B -64.4% ▼

5Y CAGR: +3.7%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$8.1B	$9.0B	$8.0B	$10.9B	$9.9B
YoY Growth	-42.3%	+10.8%	-10.8%	+36.1%	-9.2%
Cost of Revenue	$5.4B	$6.1B	$5.1B	$6.8B	$6.0B
Gross Profit	$2.7B	$2.9B	$2.8B	$4.1B	$3.8B
Gross Margin	33.8%	32.1%	35.6%	37.6%	38.9%
R&D Expenses	$339M	$392M	$424M	$504M	$567M
SG&A Expenses	$1.8B	$2.0B	$2.0B	$2.1B	$2.9B
Operating Expenses	$2.2B	$2.4B	$2.4B	$2.6B	$2.9B
Operating Income	$546M	$519M	$422M	$1.5B	$900M
Operating Margin	6.8%	5.8%	5.3%	13.5%	9.1%
Interest Expense	$5M	$3M	$1M	$8M	$3M
Income Before Tax	$555M	$554M	$438M	$3.1B	$992M
Tax Expense	$163M	$139M	$167M	$830M	$264M
Net Income	$392M	$415M	$271M	$2.3B	$728M
Net Margin	4.8%	4.6%	3.4%	21.1%	7.4%
EPS (Diluted)	$21.62	$22.87	$14.95	$126.29	$40.13
EBITDA	$782M	$770M	$638M	$3.3B	$1.2B
Shares Outstanding	18M	18M	18M	18M	18M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$1.5B	$2.3B	$2.8B	$1.6B	$2.8B	$7.8B	$2.0B	$2.9B
Cost of Revenue	$1.1B	$1.5B	$1.7B	$1.1B	$1.8B	$5.0B	$1.2B	$1.7B
Gross Profit	$419M	$830M	$1.2B	$564M	$1.0B	$2.8B	$774M	$1.2B
Gross Margin	28.3%	35.9%	41.3%	34.3%	36.9%	35.7%	39.6%	40.6%
R&D Expenses	$0	$0	$567M	$0	$0	$0	$0	$0
SG&A Expenses	$675M	$741M	$803M	$644M	$698M	$1.1B	$887M	$818M
Operating Expenses	$676M	$741M	$803M	$644M	$698M	$1.1B	$887M	$818M
Operating Income	-$256M	$89M	$370M	-$81M	$330M	$1.7B	-$112M	$343M
Operating Margin	-17.3%	3.8%	13.0%	-4.9%	11.8%	22.0%	-5.8%	12.0%
Interest Expense	$2M	$401K	$297K	$333K	$414K	$336K	$340K	$10M
Income Before Tax	-$220M	$121M	$369M	$7M	$335M	$2.1B	-$109M	$364M
Tax Expense	-$61M	$55M	$57M	$940K	$93M	$651M	-$76M	$185M
Net Income	-$159M	$66M	$312M	$6M	$241M	$1.4B	-$33M	$180M
Net Margin	-10.7%	2.9%	11.0%	0.4%	8.7%	18.2%	-1.7%	6.3%
EPS (Diluted)	$-8.76	$3.64	$17.19	$0.34	$13.29	$78.40	$-1.84	$9.90
EBITDA	-$173M	$169M	$420M	$50M	$378M	$1.8B	-$60M	$410M
Shares Outstanding	18M	18M	18M	18M	18M	18M	18M	18M

6927.T JPX