Also trades as: 4063.T (JPX) · $vol 283M · SHECF (OTC) · $vol 0M

$19.38

+0.52 (+2.76%)

Weekly Expected Move ±2.9%

$18 $19 $19 $20 $21

OTC · Basic Materials · Chemicals · Tech Score Neutral · Power 56 · $72.1B mcap · 1.86B float · 0.027% daily turnover · Short 42% of daily vol

Revenue

$2.73T +6.6% ▲

5Y CAGR: +12.8%

Gross Profit

$933.9B -5.1% ▼

5Y CAGR: +11.4%

Operating Income

$673.5B -9.2% ▼

5Y CAGR: +11.4%

Net Income

$503.1B -5.8% ▼

5Y CAGR: +11.4%

EPS (Diluted)

$134.22 -0.3% ▼

5Y CAGR: +13.7%

EBITDA

$931.1B -5.0% ▼

5Y CAGR: +11.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$2.07T	$2.81T	$2.41T	$2.56T	$2.73T
YoY Growth	+38.6%	+35.4%	-14.0%	+6.1%	+6.6%
Cost of Revenue	$1.21T	$1.59T	$1.50T	$1.58T	$1.80T
Gross Profit	$868.0B	$1.21T	$911.2B	$984.1B	$933.9B
Gross Margin	41.8%	43.2%	37.7%	38.4%	34.2%
R&D Expenses	$62.5B	$67.2B	$66.8B	$0	$82.5B
SG&A Expenses	$192.3B	$212.7B	$139.2B	$237.1B	$177.9B
Operating Expenses	$191.7B	$215.9B	$210.2B	$242.0B	$260.4B
Operating Income	$676.3B	$998.2B	$701.0B	$742.1B	$673.5B
Operating Margin	32.6%	35.5%	29.0%	29.0%	24.7%
Interest Expense	$983M	$1.5B	$1.5B	$0	$2.9B
Income Before Tax	$696.1B	$1.02T	$795.7B	$826.2B	$751.2B
Tax Expense	$171.1B	$256.6B	$230.5B	$246.1B	$214.4B
Net Income	$500.1B	$708.2B	$520.1B	$534.0B	$503.1B
Net Margin	24.1%	25.2%	21.5%	20.9%	18.4%
EPS (Diluted)	$120.28	$173.81	$129.59	$134.64	$134.22
EBITDA	$865.9B	$1.24T	$1.02T	$980.5B	$931.1B
Shares Outstanding	4.16B	4.07B	4.01B	3.97B	3.76B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$597.9B	$668.5B	$663.2B	$631.6B	$628.5B	$667.4B	$661.2B	$651.7B
Cost of Revenue	$355.3B	$392.1B	$422.9B	$406.7B	$402.7B	$433.5B	$433.5B	$446.6B
Gross Profit	$242.6B	$276.4B	$240.3B	$224.8B	$225.8B	$233.9B	$227.7B	$205.1B
Gross Margin	40.6%	41.3%	36.2%	35.6%	35.9%	35.0%	34.4%	31.5%
R&D Expenses	$16.9B	$16.9B	$17.7B	$21.6B	$18.2B	$19.4B	$18.6B	$22.7B
SG&A Expenses	$51.6B	$61.7B	$61.6B	$62.3B	$59.0B	$44.5B	$42.1B	$42.7B
Operating Expenses	$51.6B	$61.7B	$61.6B	$67.1B	$59.0B	$63.9B	$60.6B	$65.4B
Operating Income	$191.0B	$214.7B	$178.7B	$157.7B	$166.8B	$170.0B	$167.1B	$139.7B
Operating Margin	31.9%	32.1%	26.9%	25.0%	26.5%	25.5%	25.3%	21.4%
Interest Expense	$0	$0	$0	$0	$0	$0	$930M	$397M
Income Before Tax	$220.8B	$229.5B	$210.2B	$165.7B	$184.5B	$195.8B	$194.4B	$143.2B
Tax Expense	$66.1B	$65.9B	$59.8B	$54.3B	$49.9B	$53.6B	$57.4B	$44.0B
Net Income	$144.0B	$150.1B	$138.4B	$101.5B	$126.4B	$133.7B	$128.8B	$91.8B
Net Margin	24.1%	22.5%	20.9%	16.1%	20.1%	20.0%	19.5%	14.1%
EPS (Diluted)	$36.07	$37.78	$34.92	$25.79	$33.23	$35.50	$34.32	$23.97
EBITDA	$243.0B	$271.1B	$242.6B	$223.7B	$224.1B	$256.2B	$257.8B	$206.2B
Shares Outstanding	3.99B	3.97B	3.96B	3.93B	3.81B	3.81B	3.75B	3.72B

SHECY OTC