Also trades as: NINOY (OTC) · $vol 0M

¥1,900.00 ($12.04)

-60.00 (-3.06%)

Weekly Expected Move ±5.3%

¥1697 ¥1799 ¥1900 ¥2001 ¥2103

JPX · Consumer Cyclical · Leisure · Tech Score Buy · Power 55 · ¥625.9B mcap · 202M float · 0.987% daily turnover

Revenue

$677.2B -5.3% ▼

5Y CAGR: +8.5%

Gross Profit

$255.3B -13.1% ▼

5Y CAGR: +10.4%

Operating Income

-$12.0B -171.3% ▼

Net Income

-$86.1B -1506.0% ▼

EPS (Diluted)

$-261.57 -1572.0% ▼

EBITDA

-$55.9B -208.2% ▼

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$539.6B	$628.1B	$717.2B	$715.3B	$677.2B
YoY Growth	+19.6%	+16.4%	+14.2%	-0.3%	-5.3%
Cost of Revenue	$303.5B	$338.9B	$407.2B	$421.5B	$421.9B
Gross Profit	$236.1B	$289.2B	$310.0B	$293.8B	$255.3B
Gross Margin	43.7%	46.0%	43.2%	41.1%	37.7%
R&D Expenses	$61.1B	$70.1B	$76.5B	$80.1B	$70.8B
SG&A Expenses	$118.3B	$149.7B	$177.7B	$196.8B	$196.4B
Operating Expenses	$186.1B	$231.2B	$268.1B	$277.0B	$267.3B
Operating Income	$46.6B	$57.9B	$42.0B	$16.8B	-$12.0B
Operating Margin	8.6%	9.2%	5.9%	2.4%	-1.8%
Interest Expense	$3.6B	$2.1B	$7.8B	$2.9B	$7.5B
Income Before Tax	$57.1B	$57.1B	$42.7B	$4.5B	-$106.5B
Tax Expense	$14.8B	$13.8B	$10.5B	-$1.6B	-$20.5B
Net Income	$42.7B	$44.9B	$32.6B	$6.1B	-$86.1B
Net Margin	7.9%	7.2%	4.5%	0.9%	-12.7%
EPS (Diluted)	$115.58	$124.78	$93.53	$17.77	$-261.57
EBITDA	$82.1B	$85.6B	$86.2B	$61.0B	-$55.9B
Shares Outstanding	369M	360M	348M	345M	329M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$163.9B	$168.9B	$179.9B	$202.6B	$158.1B	$154.8B	$171.0B	$193.3B
Cost of Revenue	$89.0B	$91.7B	$102.0B	$120.6B	$90.9B	$90.8B	$103.2B	$115.1B
Gross Profit	$74.9B	$77.2B	$77.9B	$82.0B	$67.2B	$64.0B	$67.8B	$78.2B
Gross Margin	45.7%	45.7%	43.3%	40.5%	42.5%	41.4%	39.7%	40.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$72.3B	$74.1B	$73.7B	-$23.3B	$68.2B	$69.3B	$74.6B	$77.1B
Operating Expenses	$71.9B	$74.6B	$73.7B	$75.0B	$68.2B	$69.3B	$74.6B	$77.1B
Operating Income	$2.5B	$2.6B	$4.2B	$7.0B	-$1.0B	-$5.3B	-$6.8B	$1.1B
Operating Margin	1.5%	1.6%	2.4%	3.4%	-0.6%	-3.4%	-4.0%	0.6%
Interest Expense	$2.8B	$2.9B	$0	$1.6B	$1.2B	$4.5B	$2.8B	$0
Income Before Tax	$4.6B	-$192M	$6.4B	-$6.3B	$795M	-$6.1B	-$96.6B	-$4.7B
Tax Expense	$1.9B	-$404M	$3.1B	-$6.1B	-$8.7B	-$2.0B	-$4.0B	-$5.8B
Net Income	$2.8B	$208M	$3.3B	-$139M	$9.5B	-$4.1B	-$92.6B	$1.1B
Net Margin	1.7%	0.1%	1.8%	-0.1%	6.0%	-2.7%	-54.1%	0.6%
EPS (Diluted)	$7.91	$0.60	$9.51	$-0.42	$28.64	$-12.50	$-281.23	$3.46
EBITDA	$12.8B	$15.6B	$14.8B	$6.3B	$12.3B	$9.4B	-$82.5B	$6.0B
Shares Outstanding	348M	348M	347M	329M	331M	329M	329M	326M

7731.T JPX