¥3,570.00 ($22.62)

-30.00 (-0.83%)

Weekly Expected Move ±2.9%

¥3392 ¥3496 ¥3600 ¥3704 ¥3808

JPX · Financial Services · Financial - Capital Markets · Tech Score Strong Sell · Power 37 · ¥22.2B mcap · 3M float · 0.169% daily turnover

Revenue

$10.2B -4.8% ▼

5Y CAGR: +3.9%

Gross Profit

$10.1B -4.9% ▼

5Y CAGR: +3.8%

Operating Income

$3.1B -28.0% ▼

5Y CAGR: +0.3%

Net Income

$2.2B -23.8% ▼

5Y CAGR: +1.4%

EPS (Diluted)

$363.37 -23.8% ▼

5Y CAGR: +3.0%

EBITDA

$3.1B -27.6% ▼

5Y CAGR: +0.2%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$8.7B	$8.7B	$10.3B	$10.7B	$10.2B
YoY Growth	+3.8%	-0.1%	+18.3%	+3.8%	-4.8%
Cost of Revenue	$59M	$56M	$89M	$41M	$57M
Gross Profit	$8.7B	$8.7B	$10.2B	$10.7B	$10.1B
Gross Margin	99.3%	99.4%	99.1%	99.6%	99.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$1K	$0
Operating Expenses	$5.8B	$6.0B	$6.6B	$6.4B	$7.1B
Operating Income	$2.9B	$2.7B	$3.6B	$4.3B	$3.1B
Operating Margin	32.7%	31.0%	34.8%	39.7%	30.0%
Interest Expense	$59M	$0	$0	$0	$0
Income Before Tax	$2.9B	$2.7B	$3.6B	$4.3B	$3.1B
Tax Expense	$914M	$864M	$1.2B	$1.3B	$841M
Net Income	$1.9B	$1.8B	$2.4B	$2.9B	$2.2B
Net Margin	22.2%	21.1%	23.3%	27.3%	21.9%
EPS (Diluted)	$294.26	$279.99	$377.45	$476.59	$363.37
EBITDA	$2.9B	$2.8B	$3.6B	$4.3B	$3.1B
Shares Outstanding	7M	7M	6M	6M	6M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$2.7B	$2.1B	$2.6B	$2.5B	$2.1B	$2.5B	$3.4B	$3.1B
Cost of Revenue	$23M	$11M	$36M	$28M	$25M	$36M	$46M	$50M
Gross Profit	$2.6B	$2.1B	$2.6B	$2.5B	$2.1B	$2.4B	$3.3B	$3.1B
Gross Margin	99.1%	99.5%	98.6%	100.0%	98.8%	99.0%	98.6%	98.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$0	$0	$0	$0
Operating Expenses	$2.0B	$1.6B	$2.0B	$1.7B	$0	$1.7B	$2.0B	$1.8B
Operating Income	$700M	$513M	$626M	$807M	$300M	$673M	$1.3B	$1.2B
Operating Margin	26.3%	24.2%	24.0%	31.7%	14.2%	27.5%	37.8%	39.7%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$704M	$512M	$628M	$809M	$313M	$675M	$1.3B	$1.3B
Tax Expense	$280M	$203M	-$30M	$269M	$166M	$191M	$406M	$449M
Net Income	$424M	$309M	$658M	$540M	$147M	$484M	$887M	$803M
Net Margin	15.9%	14.6%	25.3%	21.2%	6.9%	19.7%	26.5%	25.7%
EPS (Diluted)	$69.35	$50.16	$106.88	$87.95	$23.87	$78.52	$143.84	$130.04
EBITDA	$710M	$525M	$643M	$818M	$311M	$685M	$1.3B	$1.3B
Shares Outstanding	6M	6M	6M	6M	6M	6M	6M	6M

7185.T JPX