Also trades as: 7309.T (JPX) · $vol 34M · SMNNY (OTC) · $vol 1M

$116.76

+2.38 (+2.08%)

Weekly Expected Move ±6.4%

$102 $109 $117 $124 $132

OTC · Consumer Cyclical · Leisure · Tech Score Sell · Power 43 · $9.9B mcap · 66M float · 0.0003% daily turnover · Short 76% of daily vol

Revenue

$466.6B +3.5% ▲

5Y CAGR: +4.3%

Gross Profit

$166.8B -3.2% ▼

5Y CAGR: +1.7%

Operating Income

$51.7B -20.5% ▼

5Y CAGR: -9.0%

Net Income

$34.0B -55.4% ▼

5Y CAGR: -11.7%

EPS (Diluted)

$388.99 -54.4% ▼

5Y CAGR: -10.7%

EBITDA

$79.0B -36.2% ▼

5Y CAGR: -4.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$546.5B	$628.9B	$474.4B	$451.0B	$466.6B
YoY Growth	+44.6%	+15.1%	-24.6%	-4.9%	+3.5%
Cost of Revenue	$315.1B	$363.3B	$291.8B	$278.7B	$299.9B
Gross Profit	$231.4B	$265.6B	$182.5B	$172.3B	$166.8B
Gross Margin	42.3%	42.2%	38.5%	38.2%	35.7%
R&D Expenses	$14.1B	$14.0B	$14.6B	$0	$0
SG&A Expenses	$78.0B	$82.5B	$98.9B	$107.2B	$115.0B
Operating Expenses	$83.1B	$96.5B	$98.9B	$107.2B	$115.0B
Operating Income	$148.3B	$169.2B	$83.7B	$65.1B	$51.7B
Operating Margin	27.1%	26.9%	17.6%	14.4%	11.1%
Interest Expense	$116M	$154M	$211M	$117M	$109M
Income Before Tax	$153.7B	$174.1B	$83.4B	$98.6B	$56.4B
Tax Expense	$37.6B	$45.7B	$22.1B	$22.0B	$22.2B
Net Income	$115.9B	$128.2B	$61.1B	$76.3B	$34.0B
Net Margin	21.2%	20.4%	12.9%	16.9%	7.3%
EPS (Diluted)	$1252.61	$1408.22	$676.76	$853.10	$388.99
EBITDA	$172.6B	$195.3B	$107.6B	$123.7B	$79.0B
Shares Outstanding	93M	91M	90M	89M	88M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$118.0B	$116.1B	$113.5B	$123.9B	$115.2B	$115.3B	$118.4B	$128.5B
Cost of Revenue	$71.5B	$74.3B	$68.4B	$82.3B	$76.5B	$73.5B	$76.3B	$82.1B
Gross Profit	$46.5B	$41.8B	$45.1B	$41.5B	$38.7B	$41.9B	$42.1B	$46.4B
Gross Margin	39.4%	36.0%	39.7%	33.5%	33.6%	36.3%	35.6%	36.1%
R&D Expenses	$0	$16.2B	$0	$0	$0	$0	$0	$0
SG&A Expenses	$26.8B	$27.4B	$29.0B	$29.6B	$30.1B	$26.7B	$31.7B	$29.6B
Operating Expenses	$26.8B	$27.4B	$29.0B	$29.6B	$30.1B	$26.7B	$31.7B	$29.6B
Operating Income	$19.7B	$14.4B	$16.1B	$12.0B	$8.6B	$15.1B	$10.5B	$16.7B
Operating Margin	16.7%	12.4%	14.2%	9.7%	7.4%	13.1%	8.8%	13.0%
Interest Expense	$0	$0	$0	$0	$26M	$30M	$23M	$23M
Income Before Tax	$2.6B	$40.4B	$15.4B	-$1.4B	$16.3B	$26.3B	$17.8B	$20.3B
Tax Expense	$5.0B	$5.4B	$5.6B	$4.4B	$3.9B	$8.3B	$4.8B	$5.1B
Net Income	-$2.4B	$35.0B	$9.8B	-$5.8B	$12.3B	$17.9B	$12.9B	$15.0B
Net Margin	-2.0%	30.1%	8.6%	-4.7%	10.7%	15.5%	10.9%	11.7%
EPS (Diluted)	$-26.43	$392.43	$110.20	$-66.46	$141.00	$205.48	$148.60	$175.98
EBITDA	$25.7B	$20.7B	$22.4B	$18.5B	$23.1B	$22.6B	$10.5B	$23.8B
Shares Outstanding	89M	89M	89M	88M	87M	87M	86M	85M

SHMDF OTC