Also trades as: NSNHF (OTC) · $vol 0M

¥901.00 ($5.71)

-3.00 (-0.33%)

Weekly Expected Move ±2.6%

¥856 ¥880 ¥904 ¥928 ¥952

JPX · Consumer Cyclical · Auto - Manufacturers · Tech Score Sell · Power 39 · ¥122.4B mcap · 63M float · 0.126% daily turnover

Revenue

$403.8B +15.2% ▲

5Y CAGR: +2.2%

Gross Profit

$21.7B +7.9% ▲

5Y CAGR: +23.1%

Operating Income

$14.1B +176.4% ▲

5Y CAGR: +96.4%

Net Income

$6.9B +127.3% ▲

5Y CAGR: +29.2%

EPS (Diluted)

$50.89 +127.3% ▲

5Y CAGR: +29.2%

EBITDA

$25.1B +68.3% ▲

5Y CAGR: +18.5%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$215.4B	$307.5B	$301.1B	$350.5B	$403.8B
YoY Growth	-40.7%	+42.8%	-2.1%	+16.4%	+15.2%
Cost of Revenue	$212.1B	$295.9B	$292.6B	$330.4B	$382.1B
Gross Profit	$3.2B	$11.6B	$8.4B	$20.1B	$21.7B
Gross Margin	1.5%	3.8%	2.8%	5.7%	5.4%
R&D Expenses	$7.8B	$7.8B	$8.5B	$8.5B	$0
SG&A Expenses	$5.8B	$6.3B	$6.7B	$6.2B	$7.6B
Operating Expenses	$6.8B	$7.2B	$7.5B	$15.0B	$7.6B
Operating Income	-$3.5B	$4.4B	$979M	$5.1B	$14.1B
Operating Margin	-1.6%	1.4%	0.3%	1.5%	3.5%
Interest Expense	$50M	$56M	$53M	$47M	$43M
Income Before Tax	-$3.1B	$5.2B	$726M	$4.1B	$9.9B
Tax Expense	-$873M	$1.3B	$319M	$1.1B	$3.0B
Net Income	-$2.2B	$3.9B	$407M	$3.0B	$6.9B
Net Margin	-1.0%	1.3%	0.1%	0.9%	1.7%
EPS (Diluted)	$-16.37	$28.67	$3.00	$22.39	$50.89
EBITDA	$5.0B	$12.5B	$6.8B	$14.9B	$25.1B
Shares Outstanding	135M	135M	135M	135M	135M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$65.1B	$81.7B	$104.3B	$99.4B	$87.9B	$98.3B	$104.7B	$112.9B
Cost of Revenue	$65.4B	$80.1B	$97.8B	$94.9B	$84.0B	$93.2B	$98.1B	$106.9B
Gross Profit	-$296M	$1.6B	$6.5B	$4.5B	$3.9B	$5.1B	$6.6B	$6.0B
Gross Margin	-0.5%	2.0%	6.2%	4.5%	4.5%	5.2%	6.3%	5.3%
R&D Expenses	$0	$0	$0	$8.5B	$0	$0	$0	$0
SG&A Expenses	$1.7B	$1.9B	$1.9B	$1.6B	$1.7B	$1.8B	$1.9B	$2.2B
Operating Expenses	$1.7B	$1.9B	$1.9B	$1.6B	$1.7B	$1.8B	$1.9B	$2.2B
Operating Income	-$2.0B	-$247M	$4.5B	$2.9B	$2.2B	$3.3B	$4.7B	$3.9B
Operating Margin	-3.1%	-0.3%	4.3%	2.9%	2.5%	3.4%	4.5%	3.4%
Interest Expense	$12M	$11M	$13M	$11M	$13M	$10M	$11M	$9M
Income Before Tax	-$2.0B	-$174M	$4.5B	$1.7B	$2.4B	$3.0B	$2.3B	$2.2B
Tax Expense	-$618M	-$54M	$1.3B	$429M	$699M	$978M	$539M	$794M
Net Income	-$1.3B	-$120M	$3.2B	$1.3B	$1.7B	$2.0B	$1.8B	$1.4B
Net Margin	-2.1%	-0.1%	3.1%	1.3%	2.0%	2.0%	1.7%	1.2%
EPS (Diluted)	$-9.89	$-0.89	$23.52	$9.64	$12.76	$14.65	$13.07	$10.41
EBITDA	$1.4B	$2.3B	$7.1B	$5.4B	$4.8B	$6.1B	$7.6B	$6.6B
Shares Outstanding	135M	135M	135M	135M	135M	135M	135M	135M

7222.T JPX