Also trades as: TEPCF (OTC) · $vol 0M · TEPCY (OTC) · $vol 0M

¥1,236.50 ($7.82)

-0.50 (-0.04%)

Weekly Expected Move ±4.4%

¥1127 ¥1182 ¥1237 ¥1292 ¥1347

JPX · Utilities · Regulated Electric · Tech Score Sell · Power 36 · ¥618.9B mcap · 440M float · 0.701% daily turnover

Revenue

$2.37T -10.3% ▼

5Y CAGR: +0.7%

Gross Profit

$160.4B -42.8% ▼

5Y CAGR: -7.6%

Operating Income

$160.4B -42.8% ▼

5Y CAGR: +12.8%

Net Income

$85.0B -53.5% ▼

5Y CAGR: +23.7%

EPS (Diluted)

$169.85 -53.5% ▼

5Y CAGR: +24.9%

EBITDA

$379.3B -23.1% ▼

5Y CAGR: +4.9%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$2.10T	$3.01T	$2.82T	$2.64T	$2.37T
YoY Growth	-8.0%	+42.9%	-6.3%	-6.1%	-10.3%
Cost of Revenue	$1.99T	$3.04T	$2.50T	$2.36T	$2.21T
Gross Profit	$110.1B	-$37.4B	$322.3B	$280.3B	$160.4B
Gross Margin	5.2%	-1.2%	11.4%	10.6%	6.8%
R&D Expenses	$7.6B	$7.4B	$7.9B	$0	$0
SG&A Expenses	$131.3B	$135.2B	$143.5B	$0	$0
Operating Expenses	$138.9B	$142.6B	$1M	$0	$0
Operating Income	-$28.8B	-$180.0B	$322.3B	$280.3B	$160.4B
Operating Margin	-1.4%	-6.0%	11.4%	10.6%	6.8%
Interest Expense	$14.5B	$18.8B	$24.5B	$25.9B	$31.1B
Income Before Tax	-$68.2B	-$199.2B	$291.9B	$256.7B	$118.8B
Tax Expense	$35.8B	-$76.1B	$61.5B	$71.9B	$32.9B
Net Income	-$108.4B	-$127.6B	$226.1B	$182.8B	$85.0B
Net Margin	-5.1%	-4.2%	8.0%	6.9%	3.6%
EPS (Diluted)	$-216.83	$-255.13	$452.13	$365.50	$169.85
EBITDA	$128.7B	$13.1B	$510.5B	$493.4B	$379.3B
Shares Outstanding	500M	500M	500M	500M	500M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$614.6B	$697.0B	$608.9B	$724.5B	$535.4B	$633.6B	$558.3B	$645.2B
Cost of Revenue	$465.2B	$677.6B	$576.9B	$644.8B	$471.0B	$556.8B	$418.5B	$668.0B
Gross Profit	$149.4B	$19.4B	$31.9B	$79.6B	$64.4B	$76.7B	$139.7B	-$22.8B
Gross Margin	24.3%	2.8%	5.2%	11.0%	12.0%	12.1%	25.0%	-3.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$0	$0	$0	$0
Operating Expenses	$55.4B	-$55.4B	$0	-$1M	$1M	-$1M	$97.7B	$0
Operating Income	$94.0B	$74.8B	$31.9B	$79.6B	$64.4B	$76.7B	$42.1B	-$22.8B
Operating Margin	15.3%	10.7%	5.2%	11.0%	12.0%	12.1%	7.5%	-3.5%
Interest Expense	$6.3B	$6.3B	$6.6B	$6.7B	$7.2B	$7.5B	$8.1B	$8.3B
Income Before Tax	$90.1B	$63.2B	$30.2B	$73.2B	$57.5B	$68.2B	$38.0B	-$44.9B
Tax Expense	$29.1B	$16.6B	$8.0B	$18.2B	$19.4B	$18.1B	$9.8B	-$14.4B
Net Income	$60.6B	$45.5B	$21.9B	$54.9B	$37.7B	$49.9B	$28.1B	-$30.7B
Net Margin	9.9%	6.5%	3.6%	7.6%	7.0%	7.9%	5.0%	-4.8%
EPS (Diluted)	$121.11	$90.89	$43.76	$109.75	$75.42	$99.80	$56.09	$-61.46
EBITDA	$141.8B	$124.4B	$85.2B	$132.6B	$117.4B	$133.8B	$98.8B	$23.5B
Shares Outstanding	500M	500M	500M	500M	500M	500M	500M	500M

9506.T JPX