Also trades as: JPXGY (OTC) · $vol 3M · OSCUF (OTC) · $vol 0M

¥2,312.00 ($14.66)

+8.00 (+0.35%)

Weekly Expected Move ±3.9%

¥2123 ¥2213 ¥2304 ¥2395 ¥2485

JPX · Financial Services · Financial - Data & Stock Exchanges · Tech Score Buy · Power 61 · ¥2.35T mcap · 948M float · 0.416% daily turnover

Revenue

$199.0B +21.2% ▲

5Y CAGR: +8.3%

Gross Profit

$142.6B +6.9% ▲

5Y CAGR: +14.5%

Operating Income

$114.8B +28.9% ▲

5Y CAGR: +9.0%

Net Income

$79.1B +29.5% ▲

5Y CAGR: +9.0%

EPS (Diluted)

$76.81 +30.8% ▲

5Y CAGR: +9.9%

EBITDA

$135.2B +24.3% ▲

5Y CAGR: +8.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$135.6B	$134.5B	$157.8B	$164.2B	$199.0B
YoY Growth	+1.4%	-0.8%	+13.7%	+4.0%	+21.2%
Cost of Revenue	$63.2B	$67.6B	$71.8B	$30.8B	$56.5B
Gross Profit	$72.4B	$66.9B	$86.0B	$133.3B	$142.6B
Gross Margin	53.4%	49.8%	54.5%	81.2%	71.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$0
Operating Expenses	-$1.1B	-$1.3B	-$1.4B	$44.2B	$27.7B
Operating Income	$73.5B	$68.3B	$87.4B	$89.1B	$114.8B
Operating Margin	54.2%	50.7%	55.4%	54.3%	57.7%
Interest Expense	$103M	$96M	$108M	$173M	$295M
Income Before Tax	$73.4B	$68.2B	$87.4B	$90.3B	$116.9B
Tax Expense	$22.6B	$21.0B	$25.5B	$27.6B	$35.5B
Net Income	$50.0B	$46.3B	$60.8B	$61.1B	$79.1B
Net Margin	36.8%	34.5%	38.5%	37.2%	39.8%
EPS (Diluted)	$47.18	$44.02	$58.45	$58.72	$76.81
EBITDA	$91.1B	$87.3B	$105.8B	$107.4B	$135.2B
Shares Outstanding	1.06B	1.05B	1.04B	1.04B	1.03B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$40.3B	$41.6B	$39.8B	$42.4B	$43.6B	$45.9B	$50.4B	$59.2B
Cost of Revenue	$6.9B	$6.8B	$7.3B	$9.9B	$8.3B	$9.0B	$9.6B	$15.9B
Gross Profit	$33.5B	$34.8B	$32.5B	$32.5B	$35.2B	$36.9B	$40.8B	$43.2B
Gross Margin	83.0%	83.7%	81.7%	76.7%	80.8%	80.3%	81.0%	73.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$0	$0	$0	$0
Operating Expenses	$10.8B	$10.6B	$10.9B	$12.0B	$10.6B	$11.0B	$11.1B	$8.7B
Operating Income	$22.7B	$24.2B	$21.6B	$20.6B	$24.7B	$25.9B	$29.7B	$34.5B
Operating Margin	56.3%	58.2%	54.3%	48.5%	56.6%	56.4%	59.0%	58.4%
Interest Expense	$0	$0	$0	$55M	$64M	$73M	$70M	$88M
Income Before Tax	$23.3B	$24.4B	$21.8B	$20.8B	$25.3B	$26.2B	$30.2B	$35.2B
Tax Expense	$7.1B	$7.5B	$6.7B	$6.3B	$7.8B	$8.0B	$9.2B	$10.5B
Net Income	$15.8B	$16.5B	$14.7B	$14.1B	$17.0B	$17.5B	$20.4B	$24.1B
Net Margin	39.1%	39.7%	36.8%	33.3%	39.1%	38.2%	40.6%	40.8%
EPS (Diluted)	$15.16	$15.90	$14.09	$13.58	$16.42	$17.04	$19.89	$23.48
EBITDA	$27.3B	$28.7B	$26.2B	$25.4B	$29.9B	$30.8B	$34.8B	$39.8B
Shares Outstanding	1.04B	1.04B	1.04B	1.04B	1.04B	1.03B	1.03B	1.03B

8697.T JPX