Also trades as: SNROF (OTC) · $vol 0M

¥1,179.50 ($7.47)

-1.50 (-0.13%)

Weekly Expected Move ±4.5%

¥1074 ¥1128 ¥1181 ¥1234 ¥1288

JPX · Consumer Cyclical · Specialty Retail · Tech Score Strong Sell · Power 29 · ¥1.43T mcap · 852M float · 2.98% daily turnover

Revenue

$194.1B +33.9% ▲

5Y CAGR: +36.4%

Gross Profit

$148.6B +36.7% ▲

5Y CAGR: +42.5%

Operating Income

$77.9B +50.6% ▲

Net Income

$54.6B +30.9% ▲

EPS (Diluted)

$44.81 +33.1% ▲

EBITDA

$80.9B +39.5% ▲

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$52.8B	$72.6B	$100.0B	$144.9B	$194.1B
YoY Growth	+28.5%	+37.6%	+37.7%	+44.9%	+33.9%
Cost of Revenue	$18.9B	$22.7B	$27.9B	$36.2B	$45.5B
Gross Profit	$33.9B	$50.0B	$72.1B	$108.7B	$148.6B
Gross Margin	64.2%	68.8%	72.1%	75.0%	76.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$30.6B	$35.8B	$44.2B	$56.8B	$70.7B
Operating Expenses	$31.3B	$36.7B	$45.2B	$57.0B	$70.7B
Operating Income	$2.5B	$13.2B	$27.0B	$51.7B	$77.9B
Operating Margin	4.8%	18.2%	27.0%	35.7%	40.1%
Interest Expense	$168M	$173M	$180M	$170M	$185M
Income Before Tax	$4.9B	$13.3B	$28.6B	$55.4B	$79.2B
Tax Expense	$1.5B	$5.1B	$10.9B	$13.5B	$24.3B
Net Income	$3.4B	$8.2B	$17.6B	$41.7B	$54.6B
Net Margin	6.5%	11.2%	17.6%	28.8%	28.1%
EPS (Diluted)	$14.16	$33.74	$72.05	$33.66	$44.81
EBITDA	$6.8B	$15.4B	$30.8B	$54.1B	$80.9B
Shares Outstanding	257M	257M	244M	1.24B	1.22B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$28.9B	$33.9B	$42.0B	$40.1B	$43.1B	$44.6B	$55.5B	$50.9B
Cost of Revenue	$6.8B	$7.7B	$9.7B	$10.9B	$8.3B	$8.9B	$13.7B	$13.1B
Gross Profit	$22.2B	$26.2B	$32.3B	$29.2B	$34.8B	$35.7B	$41.8B	$37.8B
Gross Margin	76.6%	77.3%	77.0%	72.8%	80.7%	80.1%	75.3%	74.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$11.4B	$13.4B	$14.8B	$17.2B	$14.6B	$16.7B	$18.6B	$20.8B
Operating Expenses	$11.4B	$13.4B	$14.8B	$18.5B	$14.6B	$16.7B	$18.6B	$22.3B
Operating Income	$10.7B	$12.8B	$17.5B	$10.7B	$20.2B	$19.0B	$23.2B	$15.5B
Operating Margin	37.2%	37.9%	41.7%	26.7%	46.9%	42.6%	41.8%	30.4%
Interest Expense	$43M	$43M	$41M	$43M	$42M	$46M	$45M	$52M
Income Before Tax	$11.7B	$12.5B	$20.5B	$10.7B	$20.2B	$19.5B	$23.7B	$15.9B
Tax Expense	$1.4B	$3.6B	$5.8B	$2.7B	$5.9B	$6.1B	$7.5B	$4.9B
Net Income	$10.3B	$8.8B	$14.7B	$7.9B	$14.2B	$13.3B	$16.2B	$10.9B
Net Margin	35.6%	25.9%	35.1%	19.8%	32.9%	29.9%	29.1%	21.5%
EPS (Diluted)	$42.91	$37.17	$11.72	$6.18	$11.79	$11.08	$12.94	$8.89
EBITDA	$12.2B	$13.1B	$18.1B	$11.4B	$20.8B	$20.2B	$24.5B	$16.3B
Shares Outstanding	243M	236M	1.25B	1.28B	1.20B	1.20B	1.25B	1.23B

8136.T JPX