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

$10.55

+0.28 (+2.72%)

Weekly Expected Move ±5.3%

$9 $10 $11 $11 $12

OTC · Technology · Computer Hardware · Tech Score Buy · Power 66 · $6.8B mcap · 279M float · 0.0054% daily turnover · Short 34% of daily vol

Revenue

$1.50T +9.9% ▲

5Y CAGR: +8.5%

Gross Profit

$531.0B +7.7% ▲

5Y CAGR: +8.5%

Operating Income

$88.8B +18.3% ▲

5Y CAGR: +13.3%

Net Income

$19.3B -65.0% ▼

5Y CAGR: -9.0%

EPS (Diluted)

$30.36 -64.0% ▼

5Y CAGR: -7.4%

EBITDA

$170.9B +11.4% ▲

5Y CAGR: +7.5%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.13T	$1.33T	$1.31T	$1.36T	$1.50T
YoY Growth	+13.4%	+17.8%	-1.2%	+3.7%	+9.9%
Cost of Revenue	$710.5B	$879.6B	$857.3B	$869.9B	$967.5B
Gross Profit	$418.5B	$450.8B	$456.7B	$493.0B	$531.0B
Gross Margin	37.1%	33.9%	34.8%	36.2%	35.4%
R&D Expenses	$46.1B	$44.4B	$44.3B	$0	$0
SG&A Expenses	$329.6B	$372.2B	$391.9B	$403.4B	$442.1B
Operating Expenses	$324.0B	$369.6B	$399.1B	$417.9B	$442.1B
Operating Income	$94.5B	$97.0B	$57.5B	$75.1B	$88.8B
Operating Margin	8.4%	7.3%	4.4%	5.5%	5.9%
Interest Expense	$2.1B	$2.0B	$2.7B	$2.9B	$4.6B
Income Before Tax	$97.0B	$103.7B	$70.1B	$78.4B	$53.0B
Tax Expense	$4.9B	$28.7B	$17.5B	$23.2B	$33.7B
Net Income	$92.3B	$75.0B	$52.6B	$55.2B	$19.3B
Net Margin	8.2%	5.6%	4.0%	4.0%	1.3%
EPS (Diluted)	$133.32	$110.35	$79.33	$84.38	$30.36
EBITDA	$139.1B	$147.4B	$141.5B	$153.4B	$170.9B
Shares Outstanding	692M	680M	663M	654M	641M

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	$352.5B	$383.3B	$376.2B
Cost of Revenue	$216.7B	$211.8B	$227.0B	$214.4B	$204.6B	$230.8B	$245.5B	$244.4B
Gross Profit	$119.9B	$125.8B	$122.6B	$124.7B	$116.3B	$121.7B	$137.8B	$131.8B
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	$0
SG&A Expenses	$96.4B	$98.2B	$99.7B	$109.1B	$96.6B	$103.7B	$111.0B	$111.5B
Operating Expenses	$97.5B	$97.2B	$94.7B	$112.5B	$102.2B	$103.7B	$111.0B	$111.5B
Operating Income	$22.5B	$28.6B	$27.9B	$12.2B	$14.1B	$18.0B	$26.8B	$20.4B
Operating Margin	6.7%	8.5%	8.0%	3.6%	4.4%	5.1%	7.0%	5.4%
Interest Expense	$607M	$6.5B	$0	$1.1B	$1.2B	$173M	$434M	$1.2B
Income Before Tax	$26.9B	$6.0B	$34.4B	$11.1B	$12.9B	$18.2B	$28.5B	-$8.9B
Tax Expense	$7.7B	$1.8B	$10.3B	$3.4B	$6.3B	$5.9B	$11.4B	$8.7B
Net Income	$19.2B	$4.1B	$24.1B	$7.7B	$6.6B	$12.3B	$17.1B	-$17.6B
Net Margin	5.7%	1.2%	6.9%	2.3%	2.1%	3.5%	4.5%	-4.7%
EPS (Diluted)	$28.89	$6.25	$37.05	$12.13	$10.32	$19.15	$26.67	$-27.16
EBITDA	$46.3B	$29.8B	$45.7B	$31.7B	$33.1B	$38.0B	$48.8B	$40.3B
Shares Outstanding	663M	659M	650M	635M	641M	641M	641M	641M

SEKEY OTC