Also trades as: 9024.T (JPX) · $vol 46M

$17.90

+0.00 (+0.00%)

OTC · Industrials · Conglomerates · Tech Score Neutral · Power 49 · $4.5B mcap · 165M float · 0.0001% daily turnover · Short 100% of daily vol

Revenue

$516.5B -42.7% ▼

5Y CAGR: +8.9%

Gross Profit

$95.3B -72.3% ▼

Operating Income

$45.8B -84.4% ▼

Net Income

$39.1B -84.9% ▼

EPS (Diluted)

$151.79 -83.2% ▼

EBITDA

$102.3B -75.2% ▼

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$396.9B	$428.5B	$477.6B	$901.1B	$516.5B
YoY Growth	+17.7%	+8.0%	+11.5%	+88.7%	-42.7%
Cost of Revenue	$369.9B	$366.3B	$388.6B	$556.8B	$421.2B
Gross Profit	$26.9B	$62.2B	$89.0B	$344.3B	$95.3B
Gross Margin	6.8%	14.5%	18.6%	38.2%	18.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$13.9B	$15.2B	$35.9B	$51.6B	$49.5B
Operating Expenses	$30.0B	$38.1B	$41.3B	$51.6B	$49.5B
Operating Income	-$13.2B	$22.2B	$47.7B	$292.7B	$45.8B
Operating Margin	-3.3%	5.2%	10.0%	32.5%	8.9%
Interest Expense	$9.1B	$7.7B	$7.6B	$7.7B	$6.9B
Income Before Tax	$29.0B	$62.0B	$43.6B	$349.8B	$45.7B
Tax Expense	$16.5B	$3.7B	$16.1B	$91.4B	$6.3B
Net Income	$10.6B	$56.8B	$27.0B	$258.2B	$39.1B
Net Margin	2.7%	13.2%	5.7%	28.7%	7.6%
EPS (Diluted)	$35.37	$188.63	$89.65	$901.67	$151.79
EBITDA	$43.9B	$124.8B	$101.9B	$411.9B	$102.3B
Shares Outstanding	300M	301M	301M	286M	258M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$125.4B	$126.9B	$128.8B	$520.0B	$132.4B	$129.0B	$128.7B	$125.9B
Cost of Revenue	$96.7B	$100.0B	$101.3B	$258.8B	$102.4B	$104.0B	$103.3B	$111.1B
Gross Profit	$28.8B	$26.8B	$27.5B	$261.2B	$30.0B	$25.0B	$25.5B	$14.7B
Gross Margin	22.9%	21.2%	21.4%	50.2%	22.6%	19.4%	19.8%	11.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$8.8B	$13.0B	$10.9B	$18.9B	$11.5B	$12.0B	$11.9B	$14.1B
Operating Expenses	$8.8B	$13.0B	$10.9B	$18.9B	$11.5B	$12.0B	$11.9B	$14.1B
Operating Income	$20.0B	$13.8B	$16.6B	$242.3B	$18.4B	$13.1B	$13.6B	$629M
Operating Margin	15.9%	10.9%	12.9%	46.6%	13.9%	10.1%	10.6%	0.5%
Interest Expense	$1.9B	$1.8B	$1.3B	$1.7B	$12M	$1.8B	$1.7B	$1.7B
Income Before Tax	$19.9B	$75.8B	$18.1B	$236.0B	$17.0B	$12.0B	$19.2B	-$2.6B
Tax Expense	$4.3B	$14.2B	$3.7B	$69.1B	$3.4B	$5.4B	$6.9B	-$9.4B
Net Income	$15.5B	$61.5B	$14.3B	$166.8B	$13.5B	$6.5B	$12.2B	$6.8B
Net Margin	12.4%	48.5%	11.1%	32.1%	10.2%	5.1%	9.5%	5.4%
EPS (Diluted)	$51.52	$204.34	$52.17	$621.94	$51.33	$25.51	$47.06	$27.16
EBITDA	$33.5B	$27.2B	$30.2B	$255.9B	$32.0B	$26.9B	$27.6B	$15.1B
Shares Outstanding	301M	301M	275M	268M	262M	257M	256M	253M

SEIBF OTC