Also trades as: MRAAY (OTC) · $vol 22M · MRAAF (OTC) · $vol 1M

¥8,745.00 ($55.43)

+278.00 (+3.28%)

Weekly Expected Move ±9.0%

¥6935 ¥7701 ¥8467 ¥9233 ¥9999

JPX · Technology · Hardware, Equipment & Parts · Tech Score Strong Buy · Power 70 · ¥15.41T mcap · 1.50B float · 1.98% daily turnover

Revenue

$1.83T +5.0% ▲

5Y CAGR: +2.3%

Gross Profit

$774.8B +13.4% ▲

5Y CAGR: +4.5%

Operating Income

$319.3B +10.5% ▲

5Y CAGR: +0.1%

Net Income

$233.9B +0.0% ▲

5Y CAGR: -0.3%

EPS (Diluted)

$127.65 +2.0% ▲

5Y CAGR: +0.7%

EBITDA

$490.0B +2.0% ▲

5Y CAGR: +1.3%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.81T	$1.69T	$1.64T	$1.74T	$1.83T
YoY Growth	+11.2%	-6.9%	-2.8%	+6.3%	+5.0%
Cost of Revenue	$1.04T	$1.05T	$1.04T	$1.06T	$1.06T
Gross Profit	$768.2B	$641.8B	$603.9B	$683.2B	$774.8B
Gross Margin	42.4%	38.0%	36.8%	39.2%	42.3%
R&D Expenses	$111.3B	$124.7B	$132.5B	$149.3B	$158.9B
SG&A Expenses	$229.6B	$253.1B	$201.4B	$233.4B	$243.8B
Operating Expenses	$340.9B	$349.7B	$344.4B	$394.3B	$455.5B
Operating Income	$427.3B	$292.1B	$259.4B	$288.9B	$319.3B
Operating Margin	23.6%	17.3%	15.8%	16.6%	17.4%
Interest Expense	$318M	$1.2B	$3.2B	$3.0B	$3.2B
Income Before Tax	$432.7B	$302.7B	$239.4B	$304.4B	$308.6B
Tax Expense	$118.8B	$59.0B	$59.1B	$71.4B	$74.9B
Net Income	$314.1B	$243.9B	$180.8B	$233.8B	$233.9B
Net Margin	17.3%	14.5%	11.0%	13.4%	12.8%
EPS (Diluted)	$163.65	$133.78	$95.72	$125.11	$127.65
EBITDA	$588.6B	$473.5B	$418.5B	$480.6B	$490.0B
Shares Outstanding	1.92B	1.90B	1.89B	1.87B	1.83B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$421.7B	$461.8B	$448.0B	$411.9B	$416.2B	$486.6B	$467.5B	$460.6B
Cost of Revenue	$252.3B	$262.8B	$267.3B	$243.3B	$243.5B	$278.4B	$272.6B	$261.5B
Gross Profit	$169.4B	$199.0B	$180.7B	$168.6B	$172.7B	$208.2B	$194.9B	$199.1B
Gross Margin	40.2%	43.1%	40.3%	40.9%	41.5%	42.8%	41.7%	43.2%
R&D Expenses	$37.9B	$35.7B	$36.3B	$39.4B	$39.8B	$38.2B	$39.7B	$0
SG&A Expenses	$69.8B	$65.3B	$69.0B	$73.5B	$71.4B	$66.9B	$73.3B	$85.0B
Operating Expenses	$107.7B	$101.0B	$105.3B	$113.0B	$111.2B	$104.7B	$113.1B	$126.2B
Operating Income	$61.8B	$98.0B	$75.4B	$55.6B	$61.5B	$103.5B	$81.8B	$73.0B
Operating Margin	14.6%	21.2%	16.8%	13.5%	14.8%	21.3%	17.5%	15.8%
Interest Expense	$533M	$2.8B	$0	$2.9B	$5.3B	$0	$517M	$1.3B
Income Before Tax	$83.6B	$80.5B	$104.5B	$35.8B	$62.3B	$112.5B	$49.5B	$84.4B
Tax Expense	$17.3B	$17.1B	$33.6B	$3.4B	$12.7B	$29.8B	$24.6B	$7.9B
Net Income	$66.4B	$64.0B	$71.0B	$32.5B	$49.7B	$82.7B	$25.0B	$76.6B
Net Margin	15.7%	13.8%	15.8%	7.9%	11.9%	17.0%	5.3%	16.6%
EPS (Diluted)	$35.30	$34.15	$37.91	$17.46	$26.83	$44.95	$13.75	$41.94
EBITDA	$126.5B	$126.0B	$148.1B	$83.2B	$109.5B	$151.2B	$94.4B	$134.9B
Shares Outstanding	1.88B	1.87B	1.86B	1.86B	1.85B	1.84B	1.82B	1.83B

6981.T JPX