Also trades as: SMPNY (OTC) · $vol 3M · NHOLF (OTC) · $vol 0M

¥6,596.00 ($41.75)

+73.00 (+1.12%)

Weekly Expected Move ±3.3%

¥6092 ¥6308 ¥6523 ¥6738 ¥6954

JPX · Financial Services · Insurance - Property & Casualty · Tech Score Sell · Power 34 · ¥5.82T mcap · 780M float · 0.345% daily turnover

Revenue

$6.23T +15.7% ▲

5Y CAGR: +10.4%

Gross Profit

$6.23T +15.7% ▲

5Y CAGR: +13.9%

Operating Income

$843.2B +111.3% ▲

5Y CAGR: +34.0%

Net Income

$640.1B +163.3% ▲

5Y CAGR: +35.1%

EPS (Diluted)

$701.04 +179.4% ▲

5Y CAGR: +39.6%

EBITDA

$975.1B +161.4% ▲

5Y CAGR: +28.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$4.13T	$4.34T	$5.35T	$5.38T	$6.23T
YoY Growth	+8.8%	+5.0%	+23.4%	+0.6%	+15.7%
Cost of Revenue	$632.7B	$703.2B	$754.2B	$0	$0
Gross Profit	$3.50T	$3.64T	$4.60T	$5.38T	$6.23T
Gross Margin	84.7%	83.8%	85.9%	100.0%	100.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$570.4B	$598.5B	$99.0B	$0	$0
Operating Expenses	$3.18T	$3.59T	$3.98T	$4.98T	$5.38T
Operating Income	$317.6B	$50.4B	$614.5B	$399.1B	$843.2B
Operating Margin	7.7%	1.2%	11.5%	7.4%	13.5%
Interest Expense	$15.0B	$16.0B	$16.2B	$18.0B	$24.5B
Income Before Tax	$317.6B	$50.4B	$614.5B	$330.3B	$843.2B
Tax Expense	$91.0B	$22.2B	$82.8B	$85.1B	$200.3B
Net Income	$224.8B	$26.4B	$529.7B	$243.1B	$640.1B
Net Margin	5.4%	0.6%	9.9%	4.5%	10.3%
EPS (Diluted)	$214.62	$26.13	$534.28	$250.90	$701.04
EBITDA	$413.1B	$148.2B	$722.8B	$373.1B	$975.1B
Shares Outstanding	690M	1.01B	982M	969M	913M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$1.49T	$1.40T	$1.11T	$1.32T	$1.46T	$1.64T	$1.63T	$1.50T
Cost of Revenue	$0	$0	$0	$0	$0	$1.06T	$1.16T	$0
Gross Profit	$1.49T	$1.40T	$1.11T	$1.32T	$1.46T	$571.8B	$472.3B	$1.50T
Gross Margin	100.0%	100.0%	100.0%	100.0%	100.0%	35.0%	29.0%	100.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$433.5B	$26.7B	$0	$0	$0
Operating Expenses	$1.27T	$1.18T	$943.6B	$433.5B	$1.26T	$257.3B	$259.8B	$1.33T
Operating Income	$224.1B	$203.8B	$167.3B	$881.8B	$198.2B	$314.6B	$212.5B	$165.4B
Operating Margin	15.0%	14.5%	15.1%	67.0%	13.5%	19.2%	13.0%	11.0%
Interest Expense	$4.4B	$4.1B	$3.3B	$4.1B	$5.4B	$6.2B	$6.1B	$7.0B
Income Before Tax	$174.2B	$201.4B	$161.0B	-$174.3B	$150.8B	$314.6B	$212.5B	$165.4B
Tax Expense	$31.0B	$58.7B	$41.0B	-$36.0B	$31.5B	$71.9B	$53.9B	$43.0B
Net Income	$142.7B	$142.2B	$119.6B	-$138.7B	$118.6B	$241.8B	$157.9B	$121.7B
Net Margin	9.6%	10.1%	10.8%	-10.5%	8.1%	14.8%	9.7%	8.1%
EPS (Diluted)	$122.25	$145.66	$124.10	$43.31	$127.41	$262.55	$174.44	$136.63
EBITDA	$177.9B	$205.5B	$164.3B	$43.9B	$152.9B	$320.7B	$218.5B	$172.3B
Shares Outstanding	982M	976M	957M	948M	931M	921M	905M	891M

8630.T JPX