Also trades as: NBFJF (OTC) · $vol 0M

¥116,200.00 ($736.39)

-1600.00 (-1.36%)

Weekly Expected Move ±1.8%

¥113579 ¥115689 ¥117800 ¥119911 ¥122021

JPX · Real Estate · REIT - Office · Tech Score Strong Sell · Power 30 · ¥1.04T mcap · 8M float · 0.474% daily turnover

Revenue

$127.9B +25.4% ▲

5Y CAGR: +9.7%

Gross Profit

$31.4B -51.9% ▼

5Y CAGR: -4.2%

Operating Income

$46.4B -5.5% ▼

5Y CAGR: +5.5%

Net Income

$42.8B -7.3% ▼

5Y CAGR: +5.5%

EPS (Diluted)

$4999.75 -7.6% ▼

5Y CAGR: +2.1%

EBITDA

$61.8B -4.4% ▼

5Y CAGR: +4.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$96.5B	$99.6B	$94.4B	$101.1B	$127.9B
YoY Growth	+20.2%	+3.1%	-5.2%	+7.1%	+25.4%
Cost of Revenue	$46.4B	$46.9B	$48.8B	$48.0B	$96.5B
Gross Profit	$50.1B	$52.7B	$45.6B	$53.1B	$31.4B
Gross Margin	51.9%	52.9%	48.3%	52.5%	24.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$3.8B	$3.9B	$3.7B	$4.0B	$0
Operating Expenses	$4.3B	$4.3B	$4.2B	$4.4B	-$15.0B
Operating Income	$45.8B	$48.4B	$41.4B	$48.7B	$46.4B
Operating Margin	47.4%	48.6%	43.9%	48.2%	36.3%
Interest Expense	$2.6B	$2.5B	$2.5B	$2.6B	$3.4B
Income Before Tax	$43.2B	$45.7B	$38.9B	$46.0B	$42.8B
Tax Expense	$2M	$2M	$2M	$2M	$2M
Net Income	$43.2B	$45.7B	$38.8B	$46.0B	$42.8B
Net Margin	44.7%	45.9%	41.2%	45.5%	33.5%
EPS (Diluted)	$5222.75	$5384.22	$4567.81	$5409.90	$4999.75
EBITDA	$60.6B	$64.1B	$57.3B	$64.4B	$61.8B
Shares Outstanding	8M	8M	9M	9M	9M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$47.1B	$69.1B	$54.1B	$50.2B	$50.8B	$79.3B	$48.5B	$58.7B
Cost of Revenue	$17.5B	$47.6B	$33.0B	$17.2B	$18.6B	$53.8B	$35.0B	$39.7B
Gross Profit	$29.7B	$21.6B	$21.1B	$33.0B	$32.3B	$0	$13.6B	$19.0B
Gross Margin	62.9%	31.2%	39.0%	65.7%	63.5%	0.0%	27.9%	32.3%
R&D Expenses	$0	$100K	$87K	$0	$0	$0	$0	$0
SG&A Expenses	$42M	$22M	$43M	$42M	$42M	$0	$0	$0
Operating Expenses	$8.1B	$4.2B	$327M	$8.4B	$8.2B	$0	-$7.7B	-$7.7B
Operating Income	$21.6B	$20.6B	$20.8B	$24.6B	$24.1B	$25.1B	$21.2B	$26.7B
Operating Margin	45.8%	29.8%	38.4%	49.1%	47.4%	31.6%	43.7%	45.5%
Interest Expense	$0	$1.3B	$1.2B	$0	$0	$0	$1.9B	$2.3B
Income Before Tax	$20.3B	$19.3B	$19.5B	$23.3B	$22.7B	$23.5B	$19.3B	$24.4B
Tax Expense	$0	$881K	$881K	$0	$882K	$882K	$882K	$882K
Net Income	$20.3B	$9.7B	$9.8B	$23.3B	$22.7B	$23.5B	$19.3B	$24.4B
Net Margin	43.1%	14.0%	18.0%	46.5%	44.6%	29.7%	39.8%	41.5%
EPS (Diluted)	$2385.44	$1136.69	$2294.31	$2744.76	$2665.00	$2768.49	$2231.26	$2768.31
EBITDA	$29.5B	$28.5B	$28.7B	$32.6B	$32.0B	$32.7B	$29.1B	$34.7B
Shares Outstanding	17M	9M	9M	9M	9M	9M	9M	9M

8951.T JPX