Also trades as: DTSOF (OTC) · $vol 0M

¥1,090.00 ($6.89)

-11.00 (-1.00%)

Weekly Expected Move ±3.7%

¥1019 ¥1060 ¥1101 ¥1142 ¥1183

JPX · Technology · Information Technology Services · Tech Score Buy · Power 53 · ¥172.5B mcap · 124M float · 0.452% daily turnover

Revenue

$135.2B +7.4% ▲

5Y CAGR: +8.4%

Gross Profit

$29.3B +4.7% ▲

5Y CAGR: +10.1%

Operating Income

$16.4B +13.4% ▲

5Y CAGR: +8.7%

Net Income

$11.6B +9.5% ▲

5Y CAGR: +8.9%

EPS (Diluted)

$72.93 +14.9% ▲

5Y CAGR: -15.1%

EBITDA

$18.1B +11.5% ▲

5Y CAGR: +9.2%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$94.5B	$106.1B	$115.7B	$125.9B	$135.2B
YoY Growth	+4.4%	+12.4%	+9.0%	+8.8%	+7.4%
Cost of Revenue	$75.3B	$85.3B	$90.9B	$98.0B	$105.9B
Gross Profit	$19.1B	$20.8B	$24.9B	$27.9B	$29.3B
Gross Margin	20.3%	19.6%	21.5%	22.2%	21.6%
R&D Expenses	$226M	$294M	$184M	$168M	$0
SG&A Expenses	$7.6B	$8.7B	$11.7B	$13.3B	$12.8B
Operating Expenses	$7.9B	$9.1B	$12.4B	$13.4B	$12.8B
Operating Income	$11.2B	$11.7B	$12.5B	$14.5B	$16.4B
Operating Margin	11.9%	11.0%	10.8%	11.5%	12.2%
Interest Expense	$31M	$28M	$19M	$6M	$5M
Income Before Tax	$11.4B	$11.6B	$11.6B	$15.1B	$16.9B
Tax Expense	$3.5B	$3.6B	$4.2B	$4.5B	$5.2B
Net Income	$7.9B	$8.0B	$7.3B	$10.6B	$11.6B
Net Margin	8.3%	7.5%	6.3%	8.4%	8.6%
EPS (Diluted)	$172.78	$181.41	$168.50	$63.45	$72.93
EBITDA	$12.0B	$12.4B	$12.7B	$15.6B	$18.1B
Shares Outstanding	182M	176M	173M	168M	160M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$28.9B	$31.0B	$31.1B	$34.9B	$32.9B	$34.0B	$31.4B	$36.9B
Cost of Revenue	$22.7B	$24.1B	$24.2B	$27.0B	$25.8B	$26.5B	$24.0B	$29.6B
Gross Profit	$6.2B	$6.9B	$7.0B	$8.0B	$7.1B	$7.5B	$7.4B	$7.3B
Gross Margin	21.3%	22.2%	22.4%	22.8%	21.6%	22.0%	23.5%	19.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$3.2B	$3.4B	$3.1B	$3.8B	$3.4B	$3.1B	$3.1B	$3.2B
Operating Expenses	$3.2B	$3.4B	$3.1B	$3.8B	$3.4B	$3.1B	$3.1B	$3.2B
Operating Income	$3.0B	$3.5B	$3.9B	$4.2B	$3.8B	$4.3B	$4.2B	$4.1B
Operating Margin	10.3%	11.2%	12.5%	11.9%	11.4%	12.7%	13.5%	11.1%
Interest Expense	$1M	$2M	$2M	$1M	$1M	$2M	$0	$2M
Income Before Tax	$3.0B	$3.6B	$4.0B	$4.5B	$4.0B	$4.2B	$4.5B	$4.2B
Tax Expense	$973M	$1.2B	$1.2B	$1.1B	$1.3B	$1.4B	$1.4B	$1.1B
Net Income	$2.0B	$2.4B	$2.7B	$3.4B	$2.7B	$2.8B	$3.1B	$3.1B
Net Margin	7.1%	7.8%	8.8%	9.8%	8.2%	8.1%	9.7%	8.5%
EPS (Diluted)	$47.75	$57.04	$16.37	$20.89	$16.79	$17.38	$19.22	$19.55
EBITDA	$3.2B	$3.9B	$4.2B	$4.8B	$4.3B	$4.5B	$4.8B	$4.5B
Shares Outstanding	171M	174M	167M	165M	161M	159M	159M	159M

9682.T JPX