Also trades as: 7182.T (JPX) · $vol 141M · JPSTF (OTC) · $vol 0M

$21.98

+0.30 (+1.38%)

Weekly Expected Move ±4.9%

$20 $21 $22 $23 $24

OTC · Financial Services · Banks - Regional · Tech Score Buy · Power 62 · $78.3B mcap · 1.78B float · 0.0042% daily turnover · Short 72% of daily vol

Revenue

$2.96T +18.8% ▲

5Y CAGR: +9.1%

Gross Profit

$1.91T +13.9% ▲

5Y CAGR: +2.7%

Operating Income

$804.0B +37.6% ▲

5Y CAGR: +15.4%

Net Income

$557.3B +34.5% ▲

5Y CAGR: +14.7%

EPS (Diluted)

$156.58 +36.6% ▲

5Y CAGR: +15.9%

EBITDA

$858.7B +36.3% ▲

5Y CAGR: +15.0%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.95T	$2.04T	$2.62T	$2.49T	$2.96T
YoY Growth	+1.6%	+4.5%	+28.8%	-4.9%	+18.8%
Cost of Revenue	$226.7B	$458.2B	$698.3B	$813.2B	$1.05T
Gross Profit	$1.72T	$1.58T	$1.92T	$1.68T	$1.91T
Gross Margin	88.4%	77.5%	73.4%	67.4%	64.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$981.4B	$924.8B	$927.8B	$914.8B	$0
Operating Expenses	$1.23T	$1.12T	$1.43T	$1.10T	$1.11T
Operating Income	$496.6B	$454.4B	$494.1B	$584.2B	$804.0B
Operating Margin	25.5%	22.3%	18.8%	23.4%	27.1%
Interest Expense	$226.7B	$458.2B	$698.3B	$813.2B	$1.05T
Income Before Tax	$496.6B	$454.4B	$494.1B	$584.2B	$804.0B
Tax Expense	$142.3B	$122.7B	$138.9B	$162.9B	$231.9B
Net Income	$355.1B	$325.1B	$356.1B	$414.3B	$557.3B
Net Margin	18.2%	16.0%	13.6%	16.6%	18.8%
EPS (Diluted)	$94.72	$86.85	$98.43	$114.60	$156.58
EBITDA	$534.3B	$488.6B	$536.7B	$629.9B	$858.7B
Shares Outstanding	3.75B	3.74B	3.62B	3.62B	3.57B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$0	$410.2B	$490.8B	$405.9B	$437.7B	$720.8B	$718.7B	$750.7B
Cost of Revenue	$0	$0	$0	$1.4B	$1.6B	$247.7B	$255.8B	$269.2B
Gross Profit	$0	$410.2B	$490.8B	$405.9B	$437.7B	$473.2B	$462.9B	$481.5B
Gross Margin	—	100.0%	100.0%	100.0%	100.0%	65.6%	64.4%	64.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$225.9B	$226.0B	$225.1B	$240.7B	$0	$0	$0
Operating Expenses	$0	$225.9B	$226.0B	$225.1B	$240.7B	$269.5B	$262.3B	$270.4B
Operating Income	$0	$184.3B	$264.8B	$180.8B	$197.0B	$116.8B	$200.6B	$211.1B
Operating Margin	—	44.9%	54.0%	44.5%	45.0%	16.2%	27.9%	28.1%
Interest Expense	$0	$0	$0	$1.4B	$1.6B	$247.7B	$255.8B	$269.2B
Income Before Tax	$0	$183.5B	$119.8B	$143.3B	$153.8B	$203.7B	$200.6B	$211.1B
Tax Expense	$0	$57.0B	$34.5B	$34.4B	$273M	$63.6B	$59.6B	$59.3B
Net Income	$0	$126.6B	$85.5B	$106.0B	$104.9B	$137.9B	$139.8B	$150.6B
Net Margin	—	30.9%	17.4%	26.1%	24.0%	19.1%	19.4%	20.1%
EPS (Diluted)	$26.61	$35.01	$23.65	$29.34	$0.20	$39.00	$39.21	$41.54
EBITDA	$0	$0	$0	$940M	$113M	$116.8B	$200.6B	$211.1B
Shares Outstanding	3.62B	3.62B	3.62B	3.61B	3.58B	3.57B	3.57B	3.57B

JPPTY OTC