Also trades as: 6753.T (JPX) · $vol 16M · SHCAY (OTC) · $vol 0M

$4.33

+0.00 (+0.00%)

OTC · Technology · Consumer Electronics · Tech Score Buy · Power 71 · $2.8B mcap · 201M float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$1.90T -11.8% ▼

5Y CAGR: -4.7%

Gross Profit

$423.4B +4.4% ▲

5Y CAGR: +0.1%

Operating Income

$48.9B +78.8% ▲

5Y CAGR: -10.1%

Net Income

$47.7B +32.2% ▲

5Y CAGR: -2.2%

EPS (Diluted)

$73.50 +32.2% ▲

5Y CAGR: -3.4%

EBITDA

$85.7B +13.0% ▲

5Y CAGR: -11.2%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$2.50T	$2.55T	$2.32T	$2.16T	$1.90T
YoY Growth	+2.9%	+2.1%	-8.9%	-7.0%	-11.8%
Cost of Revenue	$2.06T	$2.22T	$1.97T	$1.75T	$1.48T
Gross Profit	$431.7B	$330.8B	$347.9B	$405.7B	$423.4B
Gross Margin	17.3%	13.0%	15.0%	18.8%	22.2%
R&D Expenses	$86.3B	$78.7B	$73.0B	$0	$0
SG&A Expenses	$325.3B	$339.5B	$348.5B	$378.4B	$374.5B
Operating Expenses	$347.0B	$356.6B	$368.2B	$378.4B	$374.5B
Operating Income	$84.7B	-$25.7B	-$20.3B	$27.3B	$48.9B
Operating Margin	3.4%	-1.0%	-0.9%	1.3%	2.6%
Interest Expense	$4.4B	$9.3B	$10.8B	$10.3B	$8.7B
Income Before Tax	$89.8B	-$239.0B	-$137.6B	$53.6B	$63.8B
Tax Expense	$16.0B	$22.6B	$12.5B	$17.9B	$15.2B
Net Income	$74.0B	-$260.8B	-$150.0B	$36.1B	$47.7B
Net Margin	3.0%	-10.2%	-6.5%	1.7%	2.5%
EPS (Diluted)	$121.14	$-407.31	$-230.99	$55.59	$73.50
EBITDA	$157.1B	$64.1B	-$60.5B	$75.8B	$85.7B
Shares Outstanding	611M	640M	649M	649M	649M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$532.0B	$564.5B	$561.5B	$502.2B	$472.5B	$484.7B	$467.8B	$478.1B
Cost of Revenue	$443.9B	$464.3B	$444.1B	$402.2B	$368.1B	$376.6B	$361.4B	$373.9B
Gross Profit	$88.0B	$100.2B	$117.5B	$100.0B	$104.4B	$108.1B	$106.4B	$104.2B
Gross Margin	16.6%	17.7%	20.9%	19.9%	22.1%	22.3%	22.7%	21.8%
R&D Expenses	$0	$0	$0	$76.3B	$0	$0	$0	$0
SG&A Expenses	$93.9B	$93.9B	$97.5B	$93.1B	$89.1B	$94.2B	$94.3B	$96.6B
Operating Expenses	$93.9B	$93.9B	$97.5B	$93.1B	$89.1B	$94.2B	$94.3B	$96.6B
Operating Income	-$5.8B	$6.3B	$19.9B	$6.9B	$15.3B	$13.8B	$12.0B	$7.6B
Operating Margin	-1.1%	1.1%	3.5%	1.4%	3.2%	2.9%	2.6%	1.6%
Interest Expense	$2.7B	$917M	$1.7B	$16M	$409M	$2.3B	$2.2B	$2.3B
Income Before Tax	$1.6B	$29.8B	-$22.8B	$45.0B	$30.3B	$20.8B	$26.7B	-$14.2B
Tax Expense	$2.6B	$5.9B	$4.2B	$5.1B	$2.6B	$2.2B	$4.6B	$5.8B
Net Income	-$1.3B	$24.2B	-$26.6B	$39.7B	$27.2B	$18.5B	$22.1B	-$20.2B
Net Margin	-0.2%	4.3%	-4.7%	7.9%	5.8%	3.8%	4.7%	-4.2%
EPS (Diluted)	$-1.98	$37.34	$-40.89	$61.12	$41.95	$0.19	$34.51	$-30.36
EBITDA	$6.9B	$19.0B	$32.4B	$17.6B	$24.8B	$32.1B	$21.0B	$16.9B
Shares Outstanding	649M	649M	649M	649M	649M	649M	649M	649M

SHCAF OTC