Also trades as: 5232.T (JPX) · $vol 10M

$32.44

+0.00 (+0.00%)

OTC · Basic Materials · Construction Materials · Tech Score Buy · Power 73 · $3.1B mcap · 82M float · 0.0000% daily turnover · Short 83% of daily vol

Revenue

$225.1B +2.6% ▲

5Y CAGR: -1.2%

Gross Profit

$57.0B +13.8% ▲

5Y CAGR: +2.2%

Operating Income

$13.7B +46.9% ▲

5Y CAGR: -3.8%

Net Income

$11.3B +25.3% ▲

5Y CAGR: -0.8%

EPS (Diluted)

$117.17 +30.0% ▲

5Y CAGR: -17.4%

EBITDA

$37.5B +3.0% ▲

5Y CAGR: +1.2%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$184.2B	$204.7B	$222.5B	$219.5B	$225.1B
YoY Growth	-23.0%	+11.1%	+8.7%	-1.4%	+2.6%
Cost of Revenue	$142.1B	$175.8B	$176.4B	$169.4B	$168.1B
Gross Profit	$42.1B	$28.9B	$46.1B	$50.1B	$57.0B
Gross Margin	22.9%	14.1%	20.7%	22.8%	25.3%
R&D Expenses	$3.1B	$3.1B	$0	$0	$0
SG&A Expenses	$32.2B	$34.3B	$35.4B	$40.7B	$43.3B
Operating Expenses	$35.2B	$37.4B	$38.9B	$40.7B	$43.3B
Operating Income	$6.9B	-$8.6B	$7.3B	$9.4B	$13.7B
Operating Margin	3.7%	-4.2%	3.3%	4.3%	6.1%
Interest Expense	$577M	$785M	$893M	$1.0B	$1.3B
Income Before Tax	$12.0B	-$3.1B	$18.6B	$12.8B	$16.1B
Tax Expense	$2.2B	$2.5B	$3.1B	$3.6B	$4.7B
Net Income	$9.7B	-$5.7B	$15.3B	$9.0B	$11.3B
Net Margin	5.3%	-2.8%	6.9%	4.1%	5.0%
EPS (Diluted)	$262.76	$-166.76	$447.84	$270.37	$117.17
EBITDA	$26.2B	$11.7B	$41.2B	$36.4B	$37.5B
Shares Outstanding	37M	34M	34M	33M	96M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$53.2B	$55.4B	$57.6B	$53.3B	$51.5B	$55.0B	$58.6B	$59.7B
Cost of Revenue	$41.8B	$44.3B	$43.1B	$40.3B	$39.7B	$41.9B	$42.9B	$43.5B
Gross Profit	$11.5B	$11.1B	$14.5B	$13.0B	$11.8B	$13.2B	$15.7B	$16.3B
Gross Margin	21.5%	20.1%	25.2%	24.4%	22.9%	23.9%	26.9%	27.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$10.2B	$10.1B	$10.2B	$10.3B	$10.1B	$10.7B	$11.3B	$11.1B
Operating Expenses	$10.2B	$10.1B	$10.2B	$10.3B	$10.1B	$10.7B	$11.3B	$11.1B
Operating Income	$1.3B	$1.0B	$4.3B	$2.7B	$1.7B	$2.4B	$4.4B	$5.1B
Operating Margin	2.4%	1.8%	7.5%	5.1%	3.4%	4.4%	7.5%	8.6%
Interest Expense	$0	$0	$0	$140M	$2M	$305M	$327M	$368M
Income Before Tax	$1.8B	$65M	$7.7B	$3.2B	$2.3B	$5.6B	$2.1B	$6.1B
Tax Expense	$1.1B	-$222M	$1.9B	$793M	$727M	$1.5B	$1.4B	$1.1B
Net Income	$686M	$257M	$5.7B	$2.3B	$1.5B	$4.2B	$662M	$5.0B
Net Margin	1.3%	0.5%	10.0%	4.4%	2.9%	7.6%	1.1%	8.4%
EPS (Diluted)	$20.17	$7.74	$173.52	$70.67	$15.04	$43.00	$6.80	$52.19
EBITDA	$6.7B	$6.3B	$9.8B	$8.4B	$7.4B	$11.7B	$10.5B	$11.5B
Shares Outstanding	34M	33M	33M	33M	98M	97M	95M	96M

SUCEF OTC