¥880.00 ($5.58)

-10.00 (-1.12%)

Weekly Expected Move ±4.2%

¥816 ¥853 ¥890 ¥927 ¥964

JPX · Consumer Defensive · Education & Training Services · Tech Score Neutral · Power 61 · ¥11.1B mcap · 7M float · 0.579% daily turnover

Revenue

$5.7B +29.1% ▲

5Y CAGR: +21.4%

Gross Profit

$4.3B +33.0% ▲

5Y CAGR: +26.5%

Operating Income

$1.2B +45.9% ▲

5Y CAGR: +54.1%

Net Income

$889M +45.7% ▲

5Y CAGR: +62.6%

EPS (Diluted)

$69.80 +45.9% ▲

5Y CAGR: +59.4%

EBITDA

$1.3B +49.3% ▲

5Y CAGR: +57.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.0B	$2.3B	$3.0B	$4.5B	$5.7B
YoY Growth	-9.3%	+13.7%	+34.2%	+47.3%	+29.1%
Cost of Revenue	$798M	$743M	$883M	$1.3B	$1.5B
Gross Profit	$1.2B	$1.5B	$2.1B	$3.2B	$4.3B
Gross Margin	59.7%	67.0%	70.8%	71.8%	74.0%
R&D Expenses	$0	$0	$12M	$0	$0
SG&A Expenses	$1.2B	$1.2B	$1.6B	$2.4B	$0
Operating Expenses	$1.2B	$1.2B	$1.6B	$2.4B	$3.1B
Operating Income	-$46M	$326M	$497M	$824M	$1.2B
Operating Margin	-2.3%	14.5%	16.4%	18.5%	20.9%
Interest Expense	$4M	$3M	$2M	$1M	$2M
Income Before Tax	-$112M	$321M	$493M	$817M	$1.2B
Tax Expense	-$35M	$134M	$132M	$207M	$319M
Net Income	-$77M	$187M	$361M	$610M	$889M
Net Margin	-3.9%	8.3%	11.9%	13.7%	15.5%
EPS (Diluted)	$-7.63	$18.14	$28.69	$47.83	$69.80
EBITDA	-$87M	$344M	$515M	$843M	$1.3B
Shares Outstanding	10M	10M	13M	13M	13M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$1.3B	$1.4B	$1.4B	$1.4B	$1.5B	$1.7B	$1.7B	$1.8B
Cost of Revenue	$385M	$356M	$360M	$380M	$396M	$412M	$420M	$450M
Gross Profit	$889M	$1.1B	$1.0B	$1.0B	$1.1B	$1.3B	$1.2B	$1.4B
Gross Margin	69.7%	74.9%	74.0%	73.2%	73.9%	75.4%	74.7%	75.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$809M	$620M	$673M	$794M	$965M	$816M	$984M	$1.0B
Operating Expenses	$809M	$620M	$673M	$794M	$966M	$816M	$984M	$1.0B
Operating Income	$80M	$445M	$355M	$245M	$157M	$449M	$253M	$352M
Operating Margin	6.3%	31.3%	25.6%	17.3%	10.3%	26.8%	15.3%	19.5%
Interest Expense	$359K	$337K	$387K	$512K	$550K	$545K	$582K	$798K
Income Before Tax	$82M	$444M	$358M	$245M	$160M	$450M	$257M	$353M
Tax Expense	$9M	$117M	$98M	$66M	$38M	$141M	$80M	$113M
Net Income	$73M	$327M	$260M	$179M	$122M	$309M	$176M	$240M
Net Margin	5.7%	23.0%	18.7%	12.6%	8.0%	18.5%	10.6%	13.3%
EPS (Diluted)	$5.69	$25.60	$20.29	$14.05	$9.71	$24.64	$14.02	$19.12
EBITDA	$91M	$451M	$370M	$251M	$187M	$460M	$262M	$362M
Shares Outstanding	13M	13M	13M	13M	13M	13M	13M	13M

9560.T JPX