Also trades as: 3436.T (JPX) · $vol 349M · SUOPY (OTC) · $vol 1M

$23.74

+1.93 (+8.85%)

Weekly Expected Move ±10.3%

$19 $21 $24 $26 $29

OTC · Technology · Semiconductors · Tech Score Buy · Power 66 · $8.3B mcap · 350M float · 0.0026% daily turnover · Short 41% of daily vol

Revenue

$410.0B +3.4% ▲

5Y CAGR: +7.1%

Gross Profit

$50.0B -31.3% ▼

5Y CAGR: -5.2%

Operating Income

-$3.3B -108.8% ▼

Net Income

-$11.8B -159.2% ▼

EPS (Diluted)

$-32.94 -158.0% ▼

EBITDA

$112.5B -0.6% ▼

5Y CAGR: +5.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$335.7B	$441.1B	$425.9B	$396.6B	$410.0B
YoY Growth	+15.2%	+31.4%	-3.4%	-6.9%	+3.4%
Cost of Revenue	$255.6B	$297.7B	$317.7B	$323.9B	$360.1B
Gross Profit	$80.1B	$143.4B	$108.3B	$72.7B	$50.0B
Gross Margin	23.9%	32.5%	25.4%	18.3%	12.2%
R&D Expenses	$5.6B	$6.6B	$8.2B	$0	$0
SG&A Expenses	$23.0B	$27.1B	$27.0B	$27.3B	$53.2B
Operating Expenses	$28.6B	$33.7B	$35.2B	$35.8B	$53.2B
Operating Income	$51.5B	$109.7B	$73.1B	$36.9B	-$3.3B
Operating Margin	15.4%	24.9%	17.2%	9.3%	-0.8%
Interest Expense	$857M	$816M	$1.1B	$2.6B	$2.7B
Income Before Tax	$51.1B	$111.3B	$92.7B	$31.6B	-$3.9B
Tax Expense	$6.7B	$29.5B	$20.3B	$8.4B	$6.2B
Net Income	$41.1B	$70.2B	$63.9B	$19.9B	-$11.8B
Net Margin	12.2%	15.9%	15.0%	5.0%	-2.9%
EPS (Diluted)	$135.86	$200.49	$182.59	$56.84	$-32.94
EBITDA	$104.3B	$169.5B	$144.7B	$113.2B	$112.5B
Shares Outstanding	303M	350M	350M	350M	350M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$98.4B	$100.0B	$102.5B	$102.9B	$100.5B	$105.3B	$102.0B	$113.6B
Cost of Revenue	$80.2B	$83.6B	$83.5B	$84.6B	$90.9B	$99.8B	$95.7B	$100.1B
Gross Profit	$18.2B	$16.4B	$19.0B	$18.3B	$9.6B	$5.5B	$6.4B	$13.5B
Gross Margin	18.5%	16.4%	18.6%	17.8%	9.5%	5.3%	6.3%	11.9%
R&D Expenses	$0	$8.5B	$0	$0	$0	$0	$0	$0
SG&A Expenses	$9.0B	$889M	$13.0B	$16.8B	$11.2B	$12.3B	$13.8B	$14.6B
Operating Expenses	$9.0B	$9.4B	$13.0B	$16.8B	$11.2B	$12.3B	$13.8B	$14.6B
Operating Income	$9.2B	$7.0B	$6.0B	$1.5B	-$1.6B	-$6.8B	-$7.4B	-$1.1B
Operating Margin	9.3%	7.0%	5.8%	1.4%	-1.6%	-6.4%	-7.3%	-1.0%
Interest Expense	$128M	$189M	$179M	$280M	$658M	$712M	$818M	$0
Income Before Tax	$5.6B	$5.6B	$4.9B	-$173M	-$2.6B	-$6.1B	-$8.0B	-$4.2B
Tax Expense	$1.5B	$1.0B	$1.2B	$170M	$965M	$3.8B	$692M	$81M
Net Income	$3.6B	$3.6B	$3.0B	$34M	-$4.1B	-$10.8B	-$8.5B	-$4.4B
Net Margin	3.7%	3.6%	3.0%	0.0%	-4.1%	-10.2%	-8.4%	-3.9%
EPS (Diluted)	$10.42	$10.35	$8.71	$0.10	$-11.82	$-31.37	$-23.97	$-12.66
EBITDA	$27.9B	$24.9B	$25.7B	$26.2B	$29.1B	$29.0B	$23.6B	$25.8B
Shares Outstanding	350M	350M	350M	350M	350M	350M	350M	350M

SUMCF OTC