Also trades as: 7701.T (JPX) · $vol 42M

$23.36

+0.00 (+0.00%)

OTC · Technology · Hardware, Equipment & Parts · Tech Score Neutral · Power 48 · $6.7B mcap · 227M float · 0.0001% daily turnover · Short 87% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions Dark Pool Short Interest

Income Trends

Revenue

$564.3B +4.7% ▲

5Y CAGR: +7.5%

Gross Profit

$251.7B +7.3% ▲

5Y CAGR: +10.0%

Operating Income

$74.2B +3.4% ▲

5Y CAGR: +8.3%

Net Income

$60.9B +13.2% ▲

5Y CAGR: +11.0%

EPS (Diluted)

$210.91 +14.9% ▲

5Y CAGR: +11.5%

EBITDA

$94.7B +3.0% ▲

5Y CAGR: +7.7%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$428.2B	$482.2B	$511.9B	$539.0B	$564.3B
YoY Growth	+8.8%	+12.6%	+6.1%	+5.3%	+4.7%
Cost of Revenue	$249.6B	$281.3B	$291.1B	$304.6B	$312.6B
Gross Profit	$178.6B	$201.0B	$220.8B	$234.4B	$251.7B
Gross Margin	41.7%	41.7%	43.1%	43.5%	44.6%
R&D Expenses	$10.3B	$11.0B	$0	$0	$0
SG&A Expenses	$104.5B	$121.7B	$148.1B	$162.7B	$177.5B
Operating Expenses	$114.8B	$132.7B	$148.1B	$162.7B	$177.5B
Operating Income	$63.8B	$68.2B	$72.8B	$71.7B	$74.2B
Operating Margin	14.9%	14.1%	14.2%	13.3%	13.1%
Interest Expense	$188M	$281M	$294M	$278M	$291M
Income Before Tax	$65.9B	$70.8B	$77.0B	$71.7B	$82.0B
Tax Expense	$18.7B	$18.8B	$19.9B	$18.0B	$21.1B
Net Income	$47.3B	$52.0B	$57.0B	$53.8B	$60.9B
Net Margin	11.0%	10.8%	11.1%	10.0%	10.8%
EPS (Diluted)	$160.49	$176.63	$193.54	$183.55	$210.91
EBITDA	$80.0B	$85.7B	$95.8B	$91.9B	$94.7B
Shares Outstanding	295M	295M	295M	293M	289M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$116.9B	$134.3B	$133.0B	$154.8B	$118.4B	$139.9B	$142.5B	$163.0B
Cost of Revenue	$66.9B	$75.5B	$75.4B	$86.8B	$65.1B	$76.5B	$78.9B	$91.8B
Gross Profit	$50.1B	$58.8B	$57.6B	$67.9B	$53.3B	$63.5B	$63.6B	$71.2B
Gross Margin	42.8%	43.8%	43.3%	43.9%	45.0%	45.3%	44.6%	43.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$39.1B	$39.6B	$40.8B	$43.2B	$41.1B	$43.8B	$44.9B	$47.6B
Operating Expenses	$39.1B	$39.6B	$40.8B	$43.2B	$41.1B	$43.8B	$44.9B	$47.6B
Operating Income	$11.0B	$19.3B	$16.8B	$24.7B	$12.2B	$19.7B	$18.7B	$23.6B
Operating Margin	9.4%	14.3%	12.6%	15.9%	10.3%	14.1%	13.1%	14.5%
Interest Expense	$0	$0	$0	$313K	$451K	$82M	$73M	$70M
Income Before Tax	$13.9B	$14.5B	$20.8B	$22.5B	$11.3B	$20.4B	$21.6B	$28.7B
Tax Expense	$3.9B	$3.2B	$6.0B	$4.8B	$3.4B	$4.5B	$6.1B	$7.1B
Net Income	$10.0B	$11.3B	$14.8B	$17.6B	$7.9B	$15.9B	$15.5B	$21.5B
Net Margin	8.5%	8.4%	11.1%	11.4%	6.7%	11.4%	10.9%	13.2%
EPS (Diluted)	$33.89	$38.49	$50.62	$60.80	$27.42	$55.15	$53.54	$75.10
EBITDA	$15.6B	$24.1B	$21.5B	$29.6B	$17.2B	$25.4B	$26.9B	$28.2B
Shares Outstanding	295M	294M	293M	290M	289M	289M	289M	289M

SHMZF OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet