Also trades as: 5713.T (JPX) · $vol 194M · STMNF (OTC) · $vol 0M

$15.68

+0.51 (+3.36%)

Weekly Expected Move ±6.1%

$14 $15 $16 $17 $18

OTC · Basic Materials · Industrial Materials · Tech Score Sell · Power 40 · $17.0B mcap · 256M float · 0.067% daily turnover · Short 24% of daily vol

Revenue

$1.85T +15.9% ▲

5Y CAGR: +14.8%

Gross Profit

$291.1B +397.5% ▲

5Y CAGR: +14.0%

Operating Income

$202.7B +1375.9% ▲

5Y CAGR: +14.2%

Net Income

$186.9B +1033.8% ▲

5Y CAGR: +14.6%

EPS (Diluted)

$172.56 +1050.4% ▲

5Y CAGR: +14.9%

EBITDA

$266.2B +128.5% ▲

5Y CAGR: +11.5%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.26T	$1.42T	$1.45T	$1.59T	$1.85T
YoY Growth	+36.0%	+13.0%	+1.6%	+10.2%	+15.9%
Cost of Revenue	$1.00T	$1.17T	$1.28T	$1.53T	$1.56T
Gross Profit	$257.8B	$250.1B	$166.1B	$58.5B	$291.1B
Gross Margin	20.5%	17.6%	11.5%	3.7%	15.8%
R&D Expenses	$6.6B	$9.2B	$11.0B	$0	$0
SG&A Expenses	$52.7B	$64.0B	$67.6B	$74.4B	$88.3B
Operating Expenses	$52.7B	$64.0B	$67.6B	$74.4B	$88.3B
Operating Income	$205.1B	$186.1B	$98.5B	-$15.9B	$202.7B
Operating Margin	16.3%	13.1%	6.8%	-1.0%	11.0%
Interest Expense	$3.0B	$8.6B	$18.3B	$18.0B	$19.4B
Income Before Tax	$357.4B	$229.9B	$95.8B	$31.4B	$271.1B
Tax Expense	$58.9B	$59.5B	$35.0B	$19.6B	$71.0B
Net Income	$281.0B	$160.6B	$58.6B	$16.5B	$186.9B
Net Margin	22.3%	11.3%	4.1%	1.0%	10.1%
EPS (Diluted)	$255.70	$146.11	$53.32	$15.00	$172.56
EBITDA	$253.0B	$234.1B	$170.3B	$116.5B	$266.2B
Shares Outstanding	4.40B	4.40B	1.10B	1.10B	1.09B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$410.3B	$389.8B	$392.7B	$400.5B	$379.6B	$410.8B	$475.8B	$499.9B
Cost of Revenue	$363.0B	$354.7B	$412.9B	$404.3B	$344.6B	$357.6B	$389.6B	$395.5B
Gross Profit	$47.3B	$35.2B	-$20.2B	-$3.8B	$35.0B	$53.2B	$86.2B	$104.4B
Gross Margin	11.5%	9.0%	-5.1%	-0.9%	9.2%	13.0%	18.1%	20.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$17.3B	$18.2B	$19.6B	$19.3B	$18.9B	$21.2B	$19.4B	$25.0B
Operating Expenses	$17.3B	$18.2B	$19.6B	$12.1B	$18.9B	$21.2B	$19.4B	$25.0B
Operating Income	$22.8B	$17.0B	-$39.8B	-$15.9B	$16.1B	$32.0B	$66.8B	$79.5B
Operating Margin	5.6%	4.4%	-10.1%	-4.0%	4.3%	7.8%	14.0%	15.9%
Interest Expense	$7.3B	$3.1B	$0	$26M	$44M	$3.5B	$9.5B	$0
Income Before Tax	$30.7B	$42.3B	-$24.9B	-$16.8B	$37.9B	$40.6B	$71.7B	$109.4B
Tax Expense	$9.2B	$16.0B	-$884M	-$4.8B	$8.1B	$12.0B	$13.8B	$34.1B
Net Income	$22.1B	$24.4B	-$16.9B	-$13.1B	$27.4B	$27.0B	$55.2B	$69.4B
Net Margin	5.4%	6.3%	-4.3%	-3.3%	7.2%	6.6%	11.6%	13.9%
EPS (Diluted)	$20.09	$22.23	$-15.36	$-11.93	$25.07	$24.89	$51.04	$63.91
EBITDA	$91.2B	$53.0B	-$19.7B	-$8.0B	$29.9B	$51.2B	$92.3B	$96.3B
Shares Outstanding	1.10B	1.10B	1.10B	1.10B	1.09B	1.08B	1.08B	1.08B

SMMYY OTC