Also trades as: STG.CO (CPH) · $vol 1M · STBGY (OTC) · $vol 0M

$11.11

-0.38 (-3.31%)

Pre-Market: $11.20 (+0.09, +0.81%)

Weekly Expected Move ±2.6%

$11 $11 $11 $11 $12

OTC · Consumer Defensive · Tobacco · Tech Score Neutral · Power 54 · $874.9M mcap · 41M float · 0.0031% daily turnover · Short 100% of daily vol

Revenue

$9.0B -2.0% ▼

5Y CAGR: +2.4%

Gross Profit

$2.5B -41.0% ▼

5Y CAGR: -7.4%

Operating Income

$1.3B -36.6% ▼

5Y CAGR: -2.8%

Net Income

$668M -28.9% ▼

5Y CAGR: -0.3%

EPS (Diluted)

$8.46 -26.0% ▼

5Y CAGR: +4.5%

EBITDA

$1.7B -6.5% ▼

5Y CAGR: +3.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$8.2B	$8.8B	$8.7B	$9.2B	$9.0B
YoY Growth	+2.8%	+6.4%	-0.4%	+5.4%	-2.0%
Cost of Revenue	$4.1B	$4.5B	$4.5B	$4.9B	$6.5B
Gross Profit	$4.1B	$4.3B	$4.2B	$4.3B	$2.5B
Gross Margin	50.0%	49.2%	48.2%	46.5%	28.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.1B	$1.1B	$2.1B	$0	$1.2B
Operating Expenses	$2.3B	$2.4B	$2.1B	$4.3B	$1.2B
Operating Income	$1.9B	$1.9B	$1.7B	$2.0B	$1.3B
Operating Margin	23.4%	22.1%	19.7%	22.0%	14.2%
Interest Expense	$100M	$115M	$184M	$211M	$255M
Income Before Tax	$1.8B	$1.9B	$1.5B	$1.2B	$876M
Tax Expense	$378M	$380M	$308M	$280M	$208M
Net Income	$1.4B	$1.5B	$1.2B	$940M	$668M
Net Margin	16.9%	16.8%	13.5%	10.2%	7.4%
EPS (Diluted)	$14.53	$16.25	$13.64	$11.44	$8.46
EBITDA	$2.2B	$2.3B	$2.0B	$1.8B	$1.7B
Shares Outstanding	96M	91M	87M	82M	79M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.4B	$2.5B	$2.0B	$2.4B	$2.4B	$2.3B	$1.9B	$2.3B
Cost of Revenue	$1.3B	$1.3B	$1.1B	$1.3B	$1.3B	$1.7B	$1.5B	$1.7B
Gross Profit	$1.1B	$1.2B	$867M	$1.1B	$1.1B	$682M	$395M	$585M
Gross Margin	46.3%	47.3%	43.9%	45.0%	44.6%	29.2%	21.2%	25.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$567M	$0	$561M	$0	$0	$363M	$232M	$247M
Operating Expenses	$1.1B	$1.2B	$672M	$682M	$662M	$363M	$232M	$247M
Operating Income	$442M	$0	$195M	$382M	$388M	$319M	$162M	$338M
Operating Margin	18.2%	0.0%	9.9%	16.2%	16.5%	13.6%	8.7%	14.5%
Interest Expense	$78M	$67M	$89M	$86M	$86M	$98M	$93M	$84M
Income Before Tax	$383M	$292M	$67M	$295M	$295M	$220M	$56M	$281M
Tax Expense	$86M	$71M	$15M	$68M	$68M	$57M	$13M	$65M
Net Income	$297M	$221M	$52M	$227M	$227M	$163M	$43M	$216M
Net Margin	12.2%	9.0%	2.6%	9.6%	9.6%	7.0%	2.3%	9.3%
EPS (Diluted)	$3.60	$2.70	$0.70	$2.90	$2.90	$2.10	$0.55	$2.75
EBITDA	$579M	$394M	$267M	$491M	$492M	$435M	$290M	$465M
Shares Outstanding	83M	82M	79M	78M	78M	79M	79M	79M

SNDVF OTC