Also trades as: NTDOY (OTC) · $vol 38M · 0R1E.L (LSE) · $vol 1M · NTDOF (OTC) · $vol 0M

¥7,853.00 ($49.71)

+4.00 (+0.05%)

Weekly Expected Move ±4.5%

¥7142 ¥7495 ¥7849 ¥8203 ¥8556

JPX · Technology · Electronic Gaming & Multimedia · Tech Score Sell · Power 34 · ¥9.05T mcap · 972M float · 0.969% daily turnover

Revenue

$2.31T +98.6% ▲

5Y CAGR: +5.6%

Gross Profit

$909.0B +28.0% ▲

5Y CAGR: -1.3%

Operating Income

$360.1B +27.5% ▲

5Y CAGR: -10.9%

Net Income

$424.1B +52.1% ▲

5Y CAGR: -2.5%

EPS (Diluted)

$364.51 +52.2% ▲

5Y CAGR: -2.0%

EBITDA

$584.3B +50.7% ▲

5Y CAGR: -2.2%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.70T	$1.60T	$1.67T	$1.16T	$2.31T
YoY Growth	-3.6%	-5.5%	+4.4%	-30.3%	+98.6%
Cost of Revenue	$749.3B	$716.2B	$717.5B	$454.8B	$1.40T
Gross Profit	$946.0B	$885.4B	$954.3B	$710.2B	$909.0B
Gross Margin	55.8%	55.3%	57.1%	61.0%	39.3%
R&D Expenses	$102.2B	$110.0B	$137.7B	$143.8B	$0
SG&A Expenses	$243.3B	$262.8B	$279.0B	$427.6B	$548.8B
Operating Expenses	$353.3B	$381.1B	$425.4B	$427.6B	$548.8B
Operating Income	$592.8B	$504.4B	$528.9B	$282.6B	$360.1B
Operating Margin	35.0%	31.5%	31.6%	24.3%	15.6%
Interest Expense	$281M	$122M	$166M	$0	$210M
Income Before Tax	$674.4B	$600.8B	$680.7B	$372.3B	$568.2B
Tax Expense	$196.7B	$168.0B	$190.1B	$93.5B	$144.1B
Net Income	$477.7B	$432.8B	$490.6B	$278.8B	$424.1B
Net Margin	28.2%	27.0%	29.3%	23.9%	18.3%
EPS (Diluted)	$404.67	$371.41	$421.39	$239.47	$364.51
EBITDA	$603.3B	$611.9B	$698.7B	$387.7B	$584.3B
Shares Outstanding	1.18B	1.17B	1.16B	1.16B	1.16B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$246.6B	$276.7B	$432.9B	$208.7B	$572.4B	$527.2B	$806.3B	$407.2B
Cost of Revenue	$94.2B	$111.2B	$185.3B	$64.1B	$387.2B	$313.9B	$492.3B	$210.7B
Gross Profit	$152.5B	$165.5B	$247.6B	$144.6B	$185.2B	$213.3B	$314.0B	$196.5B
Gross Margin	61.8%	59.8%	57.2%	69.3%	32.3%	40.5%	38.9%	48.3%
R&D Expenses	$0	$0	$0	$143.8B	$38.9B	$43.5B	$45.2B	$0
SG&A Expenses	$98.0B	$98.5B	$121.5B	$44.0B	$128.2B	$81.5B	$113.6B	$136.8B
Operating Expenses	$98.0B	$98.5B	$121.5B	$109.7B	$128.2B	$125.1B	$158.8B	$136.8B
Operating Income	$54.5B	$67.0B	$126.1B	$35.0B	$56.9B	$88.3B	$155.2B	$59.7B
Operating Margin	22.1%	24.2%	29.1%	16.7%	9.9%	16.7%	19.2%	14.7%
Interest Expense	$50M	$0	$151M	$0	$0	$0	$0	$61M
Income Before Tax	$113.5B	$33.6B	$180.1B	$45.2B	$128.1B	$140.2B	$220.1B	$79.9B
Tax Expense	$32.5B	$5.9B	$51.5B	$3.6B	$32.0B	$37.3B	$60.1B	$14.7B
Net Income	$81.0B	$27.7B	$128.5B	$41.6B	$96.0B	$102.9B	$159.9B	$65.2B
Net Margin	32.8%	10.0%	29.7%	19.9%	16.8%	19.5%	19.8%	16.0%
EPS (Diluted)	$69.53	$23.80	$110.40	$35.75	$82.48	$88.39	$137.36	$56.28
EBITDA	$116.8B	$37.0B	$184.4B	$49.4B	$132.3B	$144.0B	$224.5B	$83.4B
Shares Outstanding	1.16B	1.16B	1.16B	1.16B	1.16B	1.16B	1.16B	1.16B

7974.T JPX