¥61.05 ($9.10)

-1.19 (-1.91%)

SHH · Technology · Hardware, Equipment & Parts · Tech Score Sell · Power 35 · ¥24.8B mcap · 199M float · 5.02% daily turnover

Revenue

$1.5B +48.5% ▲

5Y CAGR: +28.5%

Gross Profit

$1.5B +277.8% ▲

5Y CAGR: +43.8%

Operating Income

$442M +82.2% ▲

5Y CAGR: +15.8%

Net Income

$388M +76.1% ▲

5Y CAGR: +16.2%

EPS (Diluted)

$0.96 +74.5% ▲

5Y CAGR: +16.1%

EBITDA

$609M +47.2% ▲

5Y CAGR: +20.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$415M	$380M	$754M	$1.0B	$1.5B
YoY Growth	-5.3%	-8.5%	+98.4%	+37.1%	+48.5%
Cost of Revenue	$210M	$243M	$445M	$628M	$874M
Gross Profit	$205M	$138M	$309M	$407M	$1.5B
Gross Margin	49.3%	36.2%	41.0%	39.3%	100.0%
R&D Expenses	$44M	$66M	$66M	$117M	$0
SG&A Expenses	$40M	$43M	$53M	$64M	$32M
Operating Expenses	$46M	$68M	$102M	$164M	$1.1B
Operating Income	$159M	$70M	$208M	$242M	$442M
Operating Margin	38.4%	18.3%	27.5%	23.4%	28.7%
Interest Expense	$192K	$1M	$6M	$5M	$2M
Income Before Tax	$159M	$68M	$206M	$242M	$442M
Tax Expense	$18M	-$29M	$26M	$21M	$50M
Net Income	$140M	$96M	$180M	$221M	$388M
Net Margin	33.7%	25.3%	23.8%	21.3%	25.3%
EPS (Diluted)	$0.35	$0.24	$0.45	$0.55	$0.96
EBITDA	$175M	$93M	$306M	$395M	$609M
Shares Outstanding	402M	402M	400M	401M	405M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$408M	$248M	$256M	$321M	$474M	$485M	$451M	$561M
Cost of Revenue	$223M	$143M	$167M	$211M	$243M	$621M	$241M	$329M
Gross Profit	$185M	$105M	$89M	$111M	$231M	$1.1B	$210M	$232M
Gross Margin	45.3%	42.4%	34.8%	34.4%	48.6%	228.0%	46.5%	41.3%
R&D Expenses	$32M	$38M	$28M	$28M	$32M	$88M	$35M	$39M
SG&A Expenses	$17M	$18M	$15M	$16M	$20M	$51M	$21M	-$218K
Operating Expenses	$57M	$44M	$38M	$45M	$63M	$948M	$65M	$70M
Operating Income	$128M	$61M	$51M	$65M	$168M	$158M	$145M	$162M
Operating Margin	31.4%	24.6%	19.8%	20.3%	35.4%	32.5%	32.1%	28.8%
Interest Expense	$828K	$354K	$148K	$345K	$906K	$872K	$675K	$556K
Income Before Tax	$128M	$61M	$51M	$65M	$169M	$157M	$148M	$162M
Tax Expense	$15M	$2M	$5M	$6M	$22M	$18M	$18M	$19M
Net Income	$112M	$59M	$46M	$58M	$147M	$138M	$130M	$143M
Net Margin	27.5%	23.8%	17.8%	18.0%	30.9%	28.5%	28.7%	25.4%
EPS (Diluted)	$0.28	$0.14	$0.11	$0.14	$0.35	$0.34	$0.32	$0.35
EBITDA	$163M	$90M	$91M	$108M	$211M	$190M	$145M	$222M
Shares Outstanding	402M	409M	414M	403M	414M	409M	406M	406M

688127.SS SHH