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

$0.97

-0.02 (-2.06%)

Weekly Expected Move ±7.6%

$1 $1 $1 $1 $1

OTC · Technology · Consumer Electronics · Tech Score Neutral · Power 62 · $2.5B mcap · 239M float · 0.0024% daily turnover · Short 42% of daily vol

Revenue

$2.01T -7.1% ▼

5Y CAGR: -3.7%

Gross Profit

$446.1B +10.0% ▲

5Y CAGR: +1.2%

Operating Income

$51.5B +88.4% ▲

5Y CAGR: -9.1%

Net Income

$50.3B +39.3% ▲

5Y CAGR: -1.1%

EPS (Diluted)

$19.17 +38.0% ▲

5Y CAGR: -2.5%

EBITDA

$90.3B -19.7% ▼

5Y CAGR: -10.3%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$2.50T	$2.55T	$2.32T	$2.16T	$2.01T
YoY Growth	+2.9%	+2.1%	-8.9%	-7.0%	-7.1%
Cost of Revenue	$2.06T	$2.22T	$1.97T	$1.75T	$1.56T
Gross Profit	$431.7B	$330.8B	$347.9B	$405.7B	$446.1B
Gross Margin	17.3%	13.0%	15.0%	18.8%	22.2%
R&D Expenses	$86.3B	$5.8B	$73.0B	$0	$0
SG&A Expenses	$325.3B	$339.5B	$348.5B	$378.4B	$394.6B
Operating Expenses	$347.0B	$356.6B	$368.2B	$378.4B	$394.6B
Operating Income	$84.7B	-$25.7B	-$20.3B	$27.3B	$51.5B
Operating Margin	3.4%	-1.0%	-0.9%	1.3%	2.6%
Interest Expense	$4.4B	$9.3B	$10.8B	$10.3B	$9.2B
Income Before Tax	$89.8B	-$239.0B	-$137.6B	$53.6B	$67.2B
Tax Expense	$16.0B	$22.6B	$12.5B	$17.9B	$16.0B
Net Income	$74.0B	-$260.8B	-$150.0B	$36.1B	$50.3B
Net Margin	3.0%	-10.2%	-6.5%	1.7%	2.5%
EPS (Diluted)	$30.29	$-101.83	$-57.75	$13.90	$19.17
EBITDA	$157.1B	$64.1B	-$60.5B	$112.4B	$90.3B
Shares Outstanding	9.77B	2.56B	2.60B	2.60B	2.60B

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	$486.2B	$475.8B	$483.8B
Cost of Revenue	$443.9B	$464.3B	$444.1B	$402.2B	$368.1B	$377.8B	$367.6B	$378.4B
Gross Profit	$88.0B	$100.2B	$117.5B	$100.0B	$104.4B	$108.4B	$108.2B	$105.4B
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	$94.5B	$96.0B	$97.7B
Operating Expenses	$93.9B	$93.9B	$97.5B	$93.1B	$89.1B	$94.5B	$96.0B	$97.7B
Operating Income	-$5.8B	$6.3B	$19.9B	$6.9B	$15.3B	$13.9B	$12.3B	$7.7B
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	$20.9B	$27.1B	-$14.3B
Tax Expense	$2.6B	$5.9B	$4.2B	$5.1B	$2.6B	$2.2B	$4.7B	$5.9B
Net Income	-$1.3B	$24.2B	-$26.6B	$39.7B	$27.2B	$18.6B	$22.4B	-$20.5B
Net Margin	-0.2%	4.3%	-4.7%	7.9%	5.8%	3.8%	4.7%	-4.2%
EPS (Diluted)	$-0.49	$9.34	$-10.22	$15.28	$10.49	$7.25	$8.64	$-7.88
EBITDA	$6.9B	$19.0B	$32.4B	$17.6B	$24.8B	$32.2B	$21.3B	$17.1B
Shares Outstanding	2.60B	2.60B	2.60B	2.60B	2.60B	2.60B	2.60B	2.60B

SHCAY OTC