Also trades as: 8410.T (JPX) · $vol 11M · SEBNF (OTC) · $vol 0M

$21.09

+0.00 (+0.00%)

OTC · Financial Services · Banks - Regional · Tech Score Buy · Power 59 · $2.1B mcap · 16M float · 0.0000% daily turnover · Short 71% of daily vol

Revenue

$213.9B +34.7% ▲

5Y CAGR: +16.0%

Gross Profit

$205.7B +31.3% ▲

5Y CAGR: +15.2%

Operating Income

$22.8B -21.1% ▼

5Y CAGR: -8.6%

Net Income

$14.4B -20.9% ▼

5Y CAGR: -11.1%

EPS (Diluted)

$129.40 -16.9% ▼

5Y CAGR: -10.1%

EBITDA

$55.6B -4.1% ▼

5Y CAGR: +2.3%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$101.0B	$112.3B	$143.3B	$158.8B	$213.9B
YoY Growth	-0.9%	+11.2%	+27.6%	+10.8%	+34.7%
Cost of Revenue	$602M	$815M	$0	$2.1B	$8.1B
Gross Profit	$100.4B	$111.4B	$143.3B	$156.7B	$205.7B
Gross Margin	99.4%	99.3%	100.0%	98.7%	96.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$70.4B	$79.7B	$108.1B	$122.2B	$0
Operating Expenses	$73.2B	$84.0B	$110.6B	$127.8B	$183.0B
Operating Income	$27.2B	$27.4B	$32.7B	$28.8B	$22.8B
Operating Margin	26.9%	24.4%	22.8%	18.2%	10.6%
Interest Expense	$602M	$815M	$1.2B	$2.1B	$3.5B
Income Before Tax	$27.2B	$27.4B	$45.1B	$28.8B	$22.8B
Tax Expense	$6.5B	$8.9B	$13.2B	$10.6B	$8.4B
Net Income	$20.8B	$18.9B	$32.0B	$18.2B	$14.4B
Net Margin	20.6%	16.8%	22.3%	11.5%	6.7%
EPS (Diluted)	$177.20	$160.30	$272.50	$155.70	$129.40
EBITDA	$43.5B	$47.0B	$0	$58.0B	$55.6B
Shares Outstanding	118M	118M	117M	117M	111M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$0	$52.7B	$52.5B	$51.3B	$38.9B	$54.0B	$41.8B	$57.5B
Cost of Revenue	$0	$0	$0	$4M	$5M	$5M	$840M	$1.1B
Gross Profit	$0	$52.7B	$52.5B	$51.3B	$38.9B	$352M	$40.9B	$56.4B
Gross Margin	—	100.0%	100.0%	100.0%	100.0%	0.7%	98.0%	98.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$29.6B	$31.1B	$32.6B	$30.8B	$0	$0	$0
Operating Expenses	$0	$29.6B	$31.1B	$32.6B	$30.8B	$297M	$40.4B	$49.9B
Operating Income	$0	$23.0B	$21.4B	$18.7B	$8.1B	$8.6B	$513M	$6.6B
Operating Margin	—	43.7%	40.7%	36.5%	20.8%	16.0%	1.2%	11.4%
Interest Expense	$0	$0	$0	$4M	$5M	$5M	$840M	$1.1B
Income Before Tax	$0	$9.3B	$5.9B	$6.7B	$6.4B	$8.2B	$513M	$6.6B
Tax Expense	$0	$3.0B	$1.7B	$3.5B	$16M	$2.3B	$1.7B	$1.7B
Net Income	$0	$6.3B	$4.0B	$3.2B	$4.2B	$5.9B	-$1.2B	$4.8B
Net Margin	—	12.0%	7.7%	6.3%	10.8%	10.9%	-2.9%	8.3%
EPS (Diluted)	$39.70	$53.80	$34.50	$27.70	$36.50	$60.00	$-13.30	$41.50
EBITDA	$0	$0	$0	$44M	$55M	$8.6B	$513M	$6.6B
Shares Outstanding	117M	117M	117M	117M	115M	98M	91M	115M

SVNBY OTC