Also trades as: 8309.T (JPX) · $vol 115M · CMTDF (OTC) · $vol 0M

$5.60

+0.03 (+0.54%)

Weekly Expected Move ±4.1%

$5 $5 $6 $6 $6

OTC · Financial Services · Banks - Regional · Tech Score Neutral · Power 48 · $31.1B mcap · 1.07B float · 0.031% daily turnover · Short 21% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions ETF Exposure Dark Pool Short Interest

Income Trends

Revenue

$3.13T +12.7% ▲

5Y CAGR: +20.6%

Gross Profit

$1.74T +15.0% ▲

5Y CAGR: +9.8%

Operating Income

$453.9B +28.1% ▲

5Y CAGR: +17.8%

Net Income

$336.7B +30.7% ▲

5Y CAGR: +18.8%

EPS (Diluted)

$95.87 +33.4% ▲

5Y CAGR: +20.4%

EBITDA

$511.2B +26.5% ▲

5Y CAGR: +16.1%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.27T	$1.69T	$2.34T	$2.78T	$3.13T
YoY Growth	+3.1%	+33.5%	+38.6%	+18.6%	+12.7%
Cost of Revenue	$107.9B	$551.5B	$1.13T	$1.27T	$1.39T
Gross Profit	$1.16T	$1.14T	$1.21T	$1.51T	$1.74T
Gross Margin	91.5%	67.4%	51.8%	54.5%	55.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$435.6B	$460.3B	$505.9B	$530.7B	$572.7B
Operating Expenses	$930.4B	$867.1B	$1.12T	$1.16T	$1.29T
Operating Income	$228.0B	$271.4B	$98.0B	$354.4B	$453.9B
Operating Margin	18.0%	16.1%	4.2%	12.8%	14.5%
Interest Expense	$107.9B	$551.5B	$1.13T	$1.27T	$1.37T
Income Before Tax	$228.0B	$271.4B	$98.0B	$354.4B	$453.9B
Tax Expense	$57.8B	$79.4B	$17.6B	$95.3B	$114.0B
Net Income	$169.1B	$191.0B	$79.2B	$257.6B	$336.7B
Net Margin	13.4%	11.3%	3.4%	9.3%	10.8%
EPS (Diluted)	$45.11	$51.68	$21.82	$71.87	$95.87
EBITDA	$266.7B	$312.2B	$142.6B	$404.2B	$511.2B
Shares Outstanding	3.75B	3.70B	3.63B	3.58B	3.52B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$631.0B	$631.8B	$422.9B	$524.2B	$621.1B	$687.1B	$730.7B	$814.7B
Cost of Revenue	$324.5B	$318.3B	$0	$301.3B	$307.5B	$327.9B	$338.1B	$329.2B
Gross Profit	$306.5B	$313.5B	$422.9B	$524.2B	$313.6B	$359.2B	$366.8B	$485.5B
Gross Margin	48.6%	49.6%	100.0%	100.0%	50.5%	52.3%	50.2%	59.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$130.2B	$131.6B	$131.5B	$137.4B	$138.8B	$139.3B	$144.4B	$150.1B
Operating Expenses	$214.5B	$222.4B	$131.5B	$137.4B	$189.8B	$247.7B	$235.1B	$423.3B
Operating Income	$91.9B	$91.1B	$291.4B	$386.8B	$123.7B	$620M	$134.2B	$62.2B
Operating Margin	14.6%	14.4%	68.9%	73.8%	19.9%	0.1%	18.4%	7.6%
Interest Expense	$324.5B	$318.3B	$0	$301.3B	$307.5B	$327.9B	$338.1B	$329.2B
Income Before Tax	$91.9B	$91.1B	$129.2B	$42.9B	$123.7B	$756M	$134.2B	$62.2B
Tax Expense	$24.9B	$24.5B	$35.8B	$10.8B	$30.2B	$207M	$36.8B	$10.8B
Net Income	$66.7B	$66.1B	$93.2B	$31.6B	$90.8B	$80.5B	$97.1B	$51.8B
Net Margin	10.6%	10.5%	22.0%	6.0%	14.6%	11.7%	13.3%	6.4%
EPS (Diluted)	$18.54	$18.38	$25.99	$8.90	$25.61	$0.16	$27.64	$14.96
EBITDA	$91.9B	$91.1B	$0	$42.9B	$123.7B	$620M	$134.2B	$62.2B
Shares Outstanding	3.60B	3.60B	3.58B	3.56B	3.55B	3.52B	3.51B	3.47B

SUTNY OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet