Also trades as: 8136.T (JPX) · $vol 191M

$7.20

+0.00 (+0.00%)

OTC · Consumer Cyclical · Specialty Retail · Tech Score Sell · Power 37 · $8.7B mcap · 980M float · 0.0001% daily turnover · Short 86% of daily vol

Revenue

$195.3B +34.8% ▲

5Y CAGR: +36.6%

Gross Profit

$149.5B +36.0% ▲

5Y CAGR: +42.7%

Operating Income

$78.4B +51.2% ▲

Net Income

$55.0B +31.7% ▲

EPS (Diluted)

$44.74 +32.9% ▲

EBITDA

$81.4B +40.5% ▲

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$52.8B	$72.6B	$100.0B	$144.9B	$195.3B
YoY Growth	+28.5%	+37.6%	+37.7%	+44.9%	+34.8%
Cost of Revenue	$18.9B	$22.7B	$27.9B	$35.0B	$45.8B
Gross Profit	$33.9B	$50.0B	$72.1B	$109.9B	$149.5B
Gross Margin	64.2%	68.8%	72.1%	75.8%	76.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$3.3B	$4.1B	$44.2B	$8.2B	$71.2B
Operating Expenses	$31.3B	$36.7B	$45.2B	$58.1B	$71.1B
Operating Income	$2.5B	$13.2B	$27.0B	$51.8B	$78.4B
Operating Margin	4.8%	18.2%	27.0%	35.8%	40.1%
Interest Expense	$168M	$173M	$180M	$170M	$186M
Income Before Tax	$4.9B	$13.3B	$28.6B	$55.4B	$79.7B
Tax Expense	$1.5B	$5.1B	$10.9B	$13.5B	$24.5B
Net Income	$3.4B	$8.2B	$17.6B	$41.7B	$55.0B
Net Margin	6.5%	11.2%	17.6%	28.8%	28.1%
EPS (Diluted)	$14.16	$33.74	$72.05	$33.66	$44.74
EBITDA	$4.2B	$15.2B	$28.9B	$57.9B	$81.4B
Shares Outstanding	242M	242M	244M	1.24B	1.22B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$28.9B	$33.9B	$42.0B	$40.1B	$43.1B	$45.2B	$55.6B	$51.2B
Cost of Revenue	$6.8B	$7.7B	$9.7B	$10.9B	$8.3B	$9.0B	$13.7B	$13.2B
Gross Profit	$22.2B	$26.2B	$32.3B	$29.2B	$34.8B	$36.2B	$41.8B	$38.0B
Gross Margin	76.6%	77.3%	77.0%	72.8%	80.7%	80.1%	75.3%	74.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$11.4B	$13.4B	$14.8B	$17.2B	$14.6B	$16.9B	$18.6B	$22.5B
Operating Expenses	$11.4B	$13.4B	$14.8B	$18.5B	$14.6B	$16.9B	$18.6B	$22.5B
Operating Income	$10.7B	$12.8B	$17.5B	$10.7B	$20.2B	$19.3B	$23.2B	$15.6B
Operating Margin	37.2%	37.9%	41.7%	26.7%	46.9%	42.6%	41.8%	30.4%
Interest Expense	$43M	$299K	$261K	$287K	$291K	$47M	$45M	$52M
Income Before Tax	$11.7B	$12.5B	$20.5B	$10.7B	$20.2B	$19.8B	$23.7B	$16.0B
Tax Expense	$1.4B	$3.6B	$5.8B	$2.7B	$5.9B	$6.2B	$7.5B	$4.9B
Net Income	$10.3B	$8.8B	$14.7B	$7.9B	$14.2B	$13.5B	$16.2B	$11.0B
Net Margin	35.6%	25.9%	35.1%	19.8%	32.9%	29.9%	29.1%	21.5%
EPS (Diluted)	$42.91	$35.65	$11.69	$6.22	$11.79	$11.20	$12.86	$8.95
EBITDA	$11.2B	$13.4B	$18.0B	$11.3B	$20.2B	$20.5B	$24.0B	$16.4B
Shares Outstanding	240M	244M	1.26B	1.25B	1.20B	1.20B	1.25B	1.23B

SNROF OTC