Also trades as: SKLKY (OTC) · $vol 0M · SKLKF (OTC) · $vol 0M

¥1,499.50 ($9.50)

-30.00 (-1.96%)

Weekly Expected Move ±4.8%

¥1355 ¥1427 ¥1500 ¥1572 ¥1644

JPX · Financial Services · Banks - Regional · Tech Score Sell · Power 35 · ¥1.33T mcap · 255M float · 1.74% daily turnover

Revenue

$728.9B +27.5% ▲

5Y CAGR: +16.1%

Gross Profit

$517.5B +18.4% ▲

5Y CAGR: +8.4%

Operating Income

$122.1B +22.8% ▲

5Y CAGR: +11.8%

Net Income

$113.4B +34.2% ▲

5Y CAGR: +20.0%

EPS (Diluted)

$137.51 -100.0% ▼

5Y CAGR: -6.3%

EBITDA

$127.5B +8.8% ▲

5Y CAGR: +8.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2025	FY2026
Revenue	$327.6B	$325.5B	$339.3B	$571.6B	$728.9B
YoY Growth	-5.3%	-0.6%	+4.2%	+0.0%	+27.5%
Cost of Revenue	$0	$0	$0	$134.6B	$247.4B
Gross Profit	$327.6B	$325.5B	$339.3B	$436.9B	$517.5B
Gross Margin	100.0%	100.0%	100.0%	76.4%	71.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$149.1B	$155.1B	$161.6B	$167.5B	$176.3B
Operating Expenses	$257.2B	$269.1B	$266.4B	$337.5B	$385.7B
Operating Income	$69.2B	$41.9B	$51.8B	$99.4B	$122.1B
Operating Margin	21.1%	12.9%	15.3%	17.4%	16.8%
Interest Expense	$13.0B	$13.3B	$45.8B	$134.6B	$211.4B
Income Before Tax	$55.3B	$28.5B	$51.8B	$99.4B	$122.1B
Tax Expense	$11.1B	$8.2B	$9.0B	$15.3B	$9.1B
Net Income	$45.1B	$20.4B	$42.8B	$84.5B	$113.4B
Net Margin	13.8%	6.3%	12.6%	14.8%	15.6%
EPS (Diluted)	$202.10	$96.75	$209.47	$1877755555.00	$137.51
EBITDA	$85.3B	$59.1B	$115.6B	$117.2B	$127.5B
Shares Outstanding	223M	211M	204M	45	825M

Line Item	FY2023 Q2	FY2023 Q3	FY2023 Q4	FY2024 Q1	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$89.8B	$85.9B	$79.0B	$102.1B	$131.1B	$131.1B	$193.8B	$190.4B
Cost of Revenue	$0	$0	$0	$0	$0	$0	$0	$55.1B
Gross Profit	$89.8B	$85.9B	$79.0B	$102.1B	$131.1B	$131.1B	$193.8B	$135.3B
Gross Margin	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	71.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$40.4B	$42.0B	$40.1B	$41.3B	$43.4B	$43.4B	$45.1B	$44.4B
Operating Expenses	$55.5B	$71.6B	$51.9B	$87.4B	$43.4B	$43.4B	$45.1B	$105.8B
Operating Income	$34.1B	$15.6B	$5.7B	$14.9B	$87.7B	$87.7B	$148.7B	-$201.9B
Operating Margin	38.0%	18.1%	7.2%	14.6%	66.9%	66.9%	76.7%	-106.1%
Interest Expense	$9.6B	$14.4B	$17.1B	$20.2B	$0	$0	$0	$211.4B
Income Before Tax	$34.1B	$15.6B	$5.6B	$14.9B	$30.8B	$30.8B	$31.0B	$29.5B
Tax Expense	$3.2B	$70M	$3.3B	$1.7B	$3.8B	$3.8B	$9.4B	$7.4B
Net Income	$30.9B	$15.5B	$2.4B	$13.2B	$34.7B	$34.7B	$21.6B	$22.5B
Net Margin	34.4%	18.1%	3.0%	12.9%	26.5%	26.5%	11.1%	11.8%
EPS (Diluted)	$151.18	$76.00	$11.56	$64.46	$43.46	$43.46	$26.47	$25.31
EBITDA	$34.1B	$15.6B	$5.7B	$14.9B	$0	$0	$0	$138.5B
Shares Outstanding	204M	204M	204M	204M	798M	798M	887M	825M

8303.T JPX