Also trades as: 6273.T (JPX) · $vol 144M · SMECF (OTC) · $vol 0M

$23.58

+0.78 (+3.42%)

Weekly Expected Move ±6.2%

$21 $22 $24 $25 $26

OTC · Industrials · Industrial - Machinery · Tech Score Buy · Power 61 · $29.8B mcap · 56M float · 0.493% daily turnover · Short 21% of daily vol

Revenue

$893.4B +12.8% ▲

5Y CAGR: +10.1%

Gross Profit

$404.5B +11.4% ▲

5Y CAGR: +8.8%

Operating Income

$202.1B +6.2% ▲

5Y CAGR: +5.7%

Net Income

$177.4B +13.5% ▲

5Y CAGR: +7.8%

EPS (Diluted)

$140.61 +1.6% ▲

5Y CAGR: +8.9%

EBITDA

$249.6B +1.7% ▲

5Y CAGR: +7.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$727.4B	$824.8B	$776.9B	$792.1B	$893.4B
YoY Growth	+31.7%	+13.4%	-5.8%	+2.0%	+12.8%
Cost of Revenue	$363.5B	$403.6B	$413.8B	$429.1B	$488.9B
Gross Profit	$363.9B	$421.2B	$363.1B	$363.0B	$404.5B
Gross Margin	50.0%	51.1%	46.7%	45.8%	45.3%
R&D Expenses	$23.5B	$27.4B	$31.1B	$0	$42.4B
SG&A Expenses	$136.0B	$163.0B	$135.7B	$0	$160.0B
Operating Expenses	$136.0B	$163.0B	$166.9B	$172.8B	$202.4B
Operating Income	$227.9B	$258.2B	$196.2B	$190.2B	$202.1B
Operating Margin	31.3%	31.3%	25.3%	24.0%	22.6%
Interest Expense	$182M	$105M	$82M	$74M	$539M
Income Before Tax	$272.9B	$308.8B	$252.7B	$211.1B	$251.3B
Tax Expense	$79.5B	$83.9B	$74.3B	$54.6B	$73.9B
Net Income	$193.0B	$224.6B	$178.3B	$156.3B	$177.4B
Net Margin	26.5%	27.2%	23.0%	19.7%	19.9%
EPS (Diluted)	$146.19	$172.23	$138.35	$138.35	$140.61
EBITDA	$248.4B	$284.0B	$286.1B	$245.4B	$249.6B
Shares Outstanding	1.32B	1.30B	1.29B	1.13B	1.27B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$202.8B	$192.3B	$195.4B	$201.6B	$200.2B	$203.6B	$213.4B	$236.9B
Cost of Revenue	$106.1B	$103.4B	$108.9B	$110.6B	$111.5B	$109.6B	$116.2B	$130.0B
Gross Profit	$96.7B	$88.9B	$86.5B	$91.0B	$88.7B	$94.0B	$97.2B	$106.9B
Gross Margin	47.7%	46.2%	44.3%	45.1%	44.3%	46.2%	45.5%	45.1%
R&D Expenses	$8.2B	$8.2B	$8.8B	$8.5B	$9.1B	$8.7B	$9.9B	$12.8B
SG&A Expenses	$36.2B	$41.7B	$43.2B	$43.6B	$44.2B	$38.2B	$39.6B	$40.0B
Operating Expenses	$44.3B	$41.7B	$43.2B	$43.6B	$44.2B	$46.9B	$49.6B	$52.9B
Operating Income	$52.4B	$47.1B	$43.3B	$47.5B	$44.5B	$47.1B	$47.6B	$54.0B
Operating Margin	25.8%	24.5%	22.2%	23.5%	22.2%	23.2%	22.3%	22.8%
Interest Expense	$16M	$0	$0	$92K	$270K	$45M	$64M	$369M
Income Before Tax	$68.1B	$35.9B	$62.6B	$44.5B	$49.5B	$62.1B	$62.8B	$65.9B
Tax Expense	$19.4B	$6.3B	$20.5B	$8.5B	$14.9B	$16.8B	$19.6B	$19.4B
Net Income	$48.7B	$29.5B	$42.2B	$36.0B	$34.6B	$45.3B	$43.2B	$46.5B
Net Margin	24.0%	15.3%	21.6%	17.8%	17.3%	22.3%	20.2%	19.6%
EPS (Diluted)	$37.97	$23.00	$33.05	$28.21	$27.19	$35.70	$34.51	$36.75
EBITDA	$58.9B	$54.9B	$67.9B	$56.0B	$53.0B	$73.0B	$59.4B	$67.3B
Shares Outstanding	1.28B	1.28B	1.28B	1.27B	1.27B	1.27B	1.26B	1.26B

SMCAY OTC