Also trades as: 6724.T (JPX) · $vol 40M · SEKEY (OTC) · $vol 0M

$20.40

+0.00 (+0.00%)

OTC · Technology · Computer Hardware · Tech Score Sell · Power 43 · $6.5B mcap · 237M float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$1.42T +4.3% ▲

5Y CAGR: +7.4%

Gross Profit

$503.9B +2.2% ▲

5Y CAGR: +7.4%

Operating Income

$84.3B +12.3% ▲

5Y CAGR: +12.1%

Net Income

$18.3B -66.8% ▼

5Y CAGR: -9.9%

EPS (Diluted)

$57.52 -65.9% ▼

5Y CAGR: -8.4%

EBITDA

$162.2B +10.2% ▲

5Y CAGR: +6.9%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.13T	$1.33T	$1.31T	$1.36T	$1.42T
YoY Growth	+13.4%	+17.8%	-1.2%	+3.7%	+4.3%
Cost of Revenue	$710.5B	$863.7B	$857.3B	$869.9B	$918.2B
Gross Profit	$418.5B	$466.7B	$456.7B	$493.0B	$503.9B
Gross Margin	37.1%	35.1%	34.8%	36.2%	35.4%
R&D Expenses	$49.3B	$46.7B	$44.3B	$0	$0
SG&A Expenses	$328.8B	$371.5B	$391.9B	$403.4B	$419.6B
Operating Expenses	$324.0B	$369.6B	$399.1B	$417.9B	$419.6B
Operating Income	$94.5B	$97.0B	$57.5B	$75.1B	$84.3B
Operating Margin	8.4%	7.3%	4.4%	5.5%	5.9%
Interest Expense	$2.1B	$2.0B	$2.7B	$2.9B	$4.4B
Income Before Tax	$97.2B	$103.8B	$70.1B	$78.4B	$50.3B
Tax Expense	$4.9B	$28.7B	$17.5B	$23.2B	$32.0B
Net Income	$92.3B	$75.0B	$52.6B	$55.2B	$18.3B
Net Margin	8.2%	5.6%	4.0%	4.0%	1.3%
EPS (Diluted)	$266.64	$220.70	$158.66	$168.75	$57.52
EBITDA	$139.1B	$173.7B	$116.5B	$147.3B	$162.2B
Shares Outstanding	346M	340M	332M	327M	320M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$336.6B	$337.6B	$349.6B	$339.1B	$320.9B	$351.4B	$376.8B	$371.8B
Cost of Revenue	$216.7B	$211.8B	$227.0B	$214.4B	$204.6B	$230.1B	$241.3B	$241.5B
Gross Profit	$119.9B	$125.8B	$122.6B	$124.7B	$116.3B	$121.3B	$135.5B	$130.2B
Gross Margin	35.6%	37.3%	35.1%	36.8%	36.3%	34.5%	36.0%	35.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$47.8B
SG&A Expenses	$96.4B	$98.2B	$99.7B	$109.1B	$96.6B	$103.4B	$109.1B	$110.1B
Operating Expenses	$97.5B	$97.2B	$94.7B	$112.5B	$102.2B	$103.4B	$109.1B	$110.1B
Operating Income	$22.5B	$28.6B	$27.9B	-$3.9B	$14.1B	$17.9B	$26.4B	$20.1B
Operating Margin	6.7%	8.5%	8.0%	-1.1%	4.4%	5.1%	7.0%	5.4%
Interest Expense	$0	$6.5B	$0	$1.1B	$1.2B	$172M	$426M	$1.2B
Income Before Tax	$26.9B	$6.0B	$34.4B	$11.1B	$12.9B	$18.1B	$28.0B	-$8.8B
Tax Expense	$7.7B	$1.8B	$10.3B	$3.4B	$6.3B	$5.9B	$11.2B	$8.6B
Net Income	$19.2B	$4.1B	$24.1B	$7.7B	$6.6B	$12.2B	$16.8B	-$17.4B
Net Margin	5.7%	1.2%	6.9%	2.3%	2.1%	3.5%	4.5%	-4.7%
EPS (Diluted)	$57.77	$12.50	$74.10	$24.25	$20.64	$38.00	$52.42	$-54.33
EBITDA	$40.1B	$29.8B	$45.7B	$31.7B	$33.1B	$37.9B	$47.9B	$43.3B
Shares Outstanding	332M	330M	325M	318M	320M	320M	320M	320M

SEKEF OTC