Also trades as: YONXF (OTC) · $vol 0M

¥2,318.00 ($14.69)

-1.00 (-0.04%)

Weekly Expected Move ±4.4%

¥2112 ¥2215 ¥2318 ¥2421 ¥2524

JPX · Consumer Cyclical · Leisure · Tech Score Strong Sell · Power 26 · ¥198.3B mcap · 47M float · 1.08% daily turnover

Revenue

$163.6B +18.3% ▲

5Y CAGR: +26.0%

Gross Profit

$70.9B +17.1% ▲

5Y CAGR: +27.2%

Operating Income

$16.5B +16.7% ▲

5Y CAGR: +74.2%

Net Income

$12.1B +14.2% ▲

5Y CAGR: +61.5%

EPS (Diluted)

$141.41 +15.0% ▲

5Y CAGR: +62.2%

EBITDA

$20.9B +14.0% ▲

5Y CAGR: +40.4%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$74.5B	$107.0B	$116.4B	$138.3B	$163.6B
YoY Growth	+44.5%	+43.7%	+8.8%	+18.8%	+18.3%
Cost of Revenue	$41.1B	$61.1B	$64.8B	$77.7B	$92.7B
Gross Profit	$33.4B	$45.9B	$51.6B	$60.5B	$70.9B
Gross Margin	44.8%	42.9%	44.3%	43.8%	43.3%
R&D Expenses	$1.5B	$1.7B	$1.7B	$2.3B	$2.5B
SG&A Expenses	$24.7B	$33.3B	$36.8B	$44.1B	$51.9B
Operating Expenses	$26.7B	$35.8B	$40.0B	$46.3B	$54.4B
Operating Income	$6.7B	$10.1B	$11.6B	$14.2B	$16.5B
Operating Margin	9.0%	9.4%	10.0%	10.3%	10.1%
Interest Expense	$27M	$56M	$92M	$148M	$285M
Income Before Tax	$7.8B	$10.3B	$12.7B	$14.9B	$17.0B
Tax Expense	$2.0B	$3.0B	$3.8B	$4.3B	$4.9B
Net Income	$5.8B	$7.3B	$8.9B	$10.6B	$12.1B
Net Margin	7.8%	6.9%	7.6%	7.7%	7.4%
EPS (Diluted)	$66.11	$84.04	$102.45	$122.97	$141.41
EBITDA	$9.6B	$12.5B	$15.6B	$17.5B	$20.9B
Shares Outstanding	87M	87M	86M	86M	86M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$31.1B	$35.9B	$34.8B	$36.5B	$39.9B	$39.7B	$40.9B	$43.2B
Cost of Revenue	$17.0B	$19.7B	$18.5B	$21.0B	$21.0B	$23.6B	$22.5B	$24.0B
Gross Profit	$14.1B	$16.1B	$16.3B	$15.5B	$18.8B	$16.1B	$18.4B	$19.2B
Gross Margin	45.4%	45.0%	46.7%	42.6%	47.2%	40.5%	45.0%	44.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$2.7B
SG&A Expenses	$10.8B	$11.8B	$12.6B	$8.9B	$12.5B	$13.5B	$14.3B	$11.5B
Operating Expenses	$10.8B	$11.8B	$12.6B	$12.8B	$12.5B	$13.5B	$14.3B	$15.6B
Operating Income	$3.3B	$4.4B	$3.7B	$2.8B	$6.3B	$2.6B	$4.1B	$3.6B
Operating Margin	10.7%	12.2%	10.6%	7.6%	15.7%	6.5%	10.0%	8.4%
Interest Expense	$32M	$35M	$38M	$43M	$54M	$68M	$78M	$85M
Income Before Tax	$3.7B	$3.9B	$4.8B	$2.5B	$6.0B	$3.1B	$4.5B	$3.4B
Tax Expense	$930M	$1.2B	$940M	$1.2B	$1.7B	$926M	$1.3B	$933M
Net Income	$2.8B	$2.6B	$3.8B	$1.3B	$4.2B	$2.1B	$3.2B	$2.5B
Net Margin	9.0%	7.3%	11.0%	3.7%	10.6%	5.4%	7.9%	5.7%
EPS (Diluted)	$32.33	$30.35	$44.46	$15.71	$49.59	$24.95	$37.86	$29.01
EBITDA	$4.5B	$4.7B	$4.5B	$3.5B	$6.8B	$4.0B	$5.6B	$4.5B
Shares Outstanding	87M	87M	86M	85M	85M	86M	86M	86M

7906.T JPX