Also trades as: 5802.T (JPX) · $vol 358M

$7.97

+0.44 (+5.84%)

Weekly Expected Move ±7.6%

$7 $7 $8 $9 $9

OTC · Consumer Cyclical · Auto - Parts · Tech Score Buy · Power 61 · $49.7B mcap · 6.13B float · 0.010% daily turnover · Short 40% of daily vol

Revenue

$5.42T +15.8% ▲

5Y CAGR: +13.2%

Gross Profit

$1.10T +24.6% ▲

5Y CAGR: +15.6%

Operating Income

$443.4B +38.3% ▲

5Y CAGR: +31.2%

Net Income

$391.8B +102.2% ▲

5Y CAGR: +47.4%

EPS (Diluted)

$62.71 +101.9% ▲

5Y CAGR: -2.8%

EBITDA

$665.9B +23.2% ▲

5Y CAGR: +19.0%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$3.37T	$4.01T	$4.40T	$4.68T	$5.42T
YoY Growth	+15.4%	+18.9%	+9.9%	+6.3%	+15.8%
Cost of Revenue	$2.79T	$3.34T	$3.64T	$3.80T	$4.32T
Gross Profit	$573.9B	$670.0B	$767.6B	$880.1B	$1.10T
Gross Margin	17.0%	16.7%	17.4%	18.8%	20.2%
R&D Expenses	$123.1B	$127.7B	$142.0B	$0	$0
SG&A Expenses	$392.5B	$431.7B	$541.0B	$559.5B	$653.0B
Operating Expenses	$451.7B	$492.5B	$541.0B	$559.5B	$653.0B
Operating Income	$122.2B	$177.4B	$226.6B	$320.7B	$443.4B
Operating Margin	3.6%	4.4%	5.1%	6.9%	8.2%
Interest Expense	$5.6B	$16.1B	$29.3B	$29.7B	$25.1B
Income Before Tax	$159.9B	$196.5B	$238.5B	$304.1B	$535.6B
Tax Expense	$50.2B	$64.2B	$69.6B	$82.2B	$110.3B
Net Income	$96.3B	$112.7B	$149.7B	$193.8B	$391.8B
Net Margin	2.9%	2.8%	3.4%	4.1%	7.2%
EPS (Diluted)	$123.49	$144.45	$191.98	$248.47	$62.71
EBITDA	$346.8B	$408.6B	$474.2B	$540.7B	$665.9B
Shares Outstanding	780M	780M	780M	780M	6.24B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$1.12T	$1.13T	$1.19T	$1.24T	$1.15T	$1.25T	$1.34T	$1.45T
Cost of Revenue	$924.8B	$927.7B	$964.5B	$982.7B	$941.5B	$999.1B	$1.06T	$1.13T
Gross Profit	$190.8B	$204.6B	$229.0B	$255.8B	$206.9B	$247.3B	$276.5B	$318.2B
Gross Margin	17.1%	18.1%	19.2%	20.7%	18.0%	19.8%	20.7%	22.0%
R&D Expenses	$0	$0	$0	$156.3B	$0	$0	$0	$0
SG&A Expenses	$137.5B	$138.5B	$141.5B	$142.0B	$146.6B	$153.0B	$156.4B	$168.3B
Operating Expenses	$137.5B	$138.5B	$141.5B	$142.0B	$146.6B	$153.0B	$156.4B	$168.3B
Operating Income	$53.3B	$66.0B	$87.5B	$113.8B	$60.3B	$94.3B	$120.2B	$149.8B
Operating Margin	4.8%	5.8%	7.3%	9.2%	5.3%	7.6%	9.0%	10.3%
Interest Expense	$8.0B	$5.2B	$4.2B	$4.5B	$2.0B	$6.0B	$5.8B	$6.2B
Income Before Tax	$58.3B	$64.3B	$72.4B	$109.1B	$61.2B	$98.6B	$124.1B	$229.3B
Tax Expense	$21.0B	$14.8B	$24.5B	$21.8B	$20.3B	$27.1B	$33.8B	$24.3B
Net Income	$31.8B	$44.0B	$37.9B	$80.1B	$35.1B	$63.9B	$80.7B	$195.8B
Net Margin	2.8%	3.9%	3.2%	6.5%	3.1%	5.1%	6.0%	13.5%
EPS (Diluted)	$40.73	$56.41	$48.64	$102.69	$5.63	$10.25	$12.94	$31.36
EBITDA	$104.9B	$117.4B	$139.1B	$165.4B	$111.8B	$156.9B	$185.0B	$203.6B
Shares Outstanding	780M	780M	780M	780M	6.24B	6.24B	6.24B	6.24B

SMTOY OTC