Also trades as: 6357.T (JPX) · $vol 1M

$16.39

+0.00 (+0.00%)

OTC · Industrials · Industrial - Machinery · Tech Score Neutral · Power 51 · $298.0M mcap · 10M float · 0.0058% daily turnover

Revenue

$61.9B +18.3% ▲

5Y CAGR: +6.5%

Gross Profit

$18.2B +24.9% ▲

5Y CAGR: +8.6%

Operating Income

$4.8B +51.7% ▲

5Y CAGR: +10.8%

Net Income

$3.0B +44.6% ▲

5Y CAGR: +16.1%

EPS (Diluted)

$158.68 +44.5% ▲

5Y CAGR: +15.8%

EBITDA

$7.9B +34.2% ▲

5Y CAGR: +8.2%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$36.5B	$34.4B	$40.7B	$52.3B	$61.9B
YoY Growth	-18.9%	-5.8%	+18.3%	+28.6%	+18.3%
Cost of Revenue	$26.5B	$24.4B	$29.2B	$37.7B	$43.6B
Gross Profit	$10.0B	$10.0B	$11.5B	$14.6B	$18.2B
Gross Margin	27.4%	29.0%	28.3%	27.9%	29.5%
R&D Expenses	$975M	$855M	$647M	$654M	$0
SG&A Expenses	$6.5B	$7.6B	$8.0B	$9.8B	$13.4B
Operating Expenses	$8.6B	$8.9B	$9.5B	$11.4B	$13.4B
Operating Income	$1.4B	$1.0B	$2.0B	$3.2B	$4.8B
Operating Margin	3.9%	3.0%	4.9%	6.0%	7.8%
Interest Expense	$240M	$223M	$249M	$213M	$246M
Income Before Tax	$1.5B	$2.5B	$2.8B	$3.6B	$5.3B
Tax Expense	$411M	$1.1B	$1.1B	$1.5B	$2.4B
Net Income	$751M	$1.4B	$1.7B	$2.1B	$3.0B
Net Margin	2.1%	4.2%	4.2%	4.0%	4.8%
EPS (Diluted)	$40.17	$77.18	$90.50	$109.78	$158.68
EBITDA	$4.3B	$4.5B	$4.9B	$5.9B	$7.9B
Shares Outstanding	19M	19M	19M	19M	19M

Line Item	FY2023 Q4	FY2024 Q1	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2026 Q1
Revenue	$16.4B	$13.8B	$13.6B	$12.8B	$21.7B	$15.3B	$113M	$17.5B
Cost of Revenue	$11.1B	$10.2B	$9.6B	$9.4B	$14.4B	$11.1B	$81M	$12.8B
Gross Profit	$5.2B	$3.5B	$4.0B	$3.5B	$7.3B	$4.1B	$32M	$4.7B
Gross Margin	32.0%	25.6%	29.2%	27.0%	33.6%	27.1%	28.3%	27.0%
R&D Expenses	$654M	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.3B	$3.2B	$3.8B	$2.5B	$3.9B	$3.3B	$24M	$3.7B
Operating Expenses	$2.9B	$3.2B	$3.8B	$2.5B	$3.9B	$3.3B	$24M	$3.7B
Operating Income	$2.3B	$307M	$168M	$958M	$3.4B	$799M	$8M	$1.1B
Operating Margin	14.0%	2.2%	1.2%	7.5%	15.5%	5.2%	7.4%	6.1%
Interest Expense	$18M	$0	$0	$0	$0	$0	$449K	$71M
Income Before Tax	$2.5B	$520M	$221M	$1.1B	$3.4B	$959M	$8M	$1.2B
Tax Expense	$882M	$332M	$192M	$969M	$882M	$445M	$3M	$464M
Net Income	$1.6B	$231M	$72M	$151M	$2.5B	$496M	$5M	$736M
Net Margin	9.9%	1.7%	0.5%	1.2%	11.7%	3.3%	4.2%	4.2%
EPS (Diluted)	$85.52	$12.24	$3.85	$7.94	$134.29	$26.63	$0.26	$40.36
EBITDA	$2.5B	$825M	$752M	$1.5B	$3.9B	$1.4B	$13M	$1.7B
Shares Outstanding	19M	19M	19M	19M	19M	19M	18M	18M

SKUYF OTC