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

$5.60

+0.00 (+0.00%)

OTC · Consumer Defensive · Tobacco · Tech Score Sell · Power 49 · $882.0M mcap · 58M float · 0.0032% daily turnover · Short 100% of daily vol

Revenue

$8.7B -5.6% ▼

5Y CAGR: +1.7%

Gross Profit

$2.4B -43.2% ▼

5Y CAGR: -8.1%

Operating Income

$1.2B -23.4% ▼

5Y CAGR: -3.5%

Net Income

$644M -31.5% ▼

5Y CAGR: -1.0%

EPS (Diluted)

$4.07 -28.8% ▼

5Y CAGR: +3.7%

EBITDA

$1.7B -9.9% ▼

5Y CAGR: +3.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$8.2B	$8.8B	$8.7B	$9.2B	$8.7B
YoY Growth	+2.8%	+6.4%	-0.4%	+5.4%	-5.6%
Cost of Revenue	$4.1B	$4.5B	$4.5B	$4.9B	$6.3B
Gross Profit	$4.1B	$4.3B	$4.2B	$4.3B	$2.4B
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	$2.3B	$1.2B
Operating Expenses	$2.3B	$2.4B	$2.1B	$2.7B	$1.2B
Operating Income	$1.9B	$1.9B	$1.7B	$1.6B	$1.2B
Operating Margin	23.4%	22.1%	19.7%	17.5%	14.2%
Interest Expense	$100M	$115M	$184M	$211M	$246M
Income Before Tax	$1.8B	$1.9B	$1.5B	$1.2B	$844M
Tax Expense	$378M	$380M	$308M	$280M	$200M
Net Income	$1.4B	$1.5B	$1.2B	$940M	$644M
Net Margin	16.9%	16.8%	13.5%	10.2%	7.4%
EPS (Diluted)	$7.27	$8.13	$6.82	$5.72	$4.07
EBITDA	$2.2B	$2.3B	$2.0B	$1.8B	$1.7B
Shares Outstanding	191M	182M	173M	164M	158M

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	$2.4B
Cost of Revenue	$1.3B	$1.3B	$1.1B	$1.3B	$1.3B	$1.6B	$1.5B	$1.8B
Gross Profit	$1.1B	$1.2B	$867M	$1.1B	$1.1B	$677M	$401M	$597M
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	$597M	$561M	$0	$0	$360M	$236M	$252M
Operating Expenses	$1.1B	$691M	$672M	$682M	$662M	$360M	$236M	$252M
Operating Income	$442M	$471M	$195M	$382M	$388M	$317M	$165M	$345M
Operating Margin	18.2%	19.2%	9.9%	16.2%	16.5%	13.6%	8.7%	14.5%
Interest Expense	$78M	$100M	$89M	$86M	$86M	$97M	$95M	$86M
Income Before Tax	$383M	$292M	$67M	$295M	$295M	$219M	$57M	$287M
Tax Expense	$86M	$71M	$15M	$68M	$68M	$57M	$13M	$66M
Net Income	$297M	$221M	$52M	$227M	$227M	$162M	$44M	$221M
Net Margin	12.2%	9.0%	2.6%	9.6%	9.6%	7.0%	2.3%	9.3%
EPS (Diluted)	$1.80	$1.35	$0.35	$1.45	$1.45	$1.01	$0.28	$1.38
EBITDA	$579M	$394M	$267M	$491M	$399M	$432M	$294M	$475M
Shares Outstanding	165M	164M	158M	157M	157M	157M	158M	158M

STBGY OTC