Income Statement - STHRF - OTC PK

	06/30/2026	03/31/2026	12/31/2025	09/30/2025	06/30/2025
Revenue	2.92B	2.62B	2.66B	2.62B	2.68B
Total Other Revenue	32.83M	35.17M	29.39M	22.22M	9.44M
Total Revenue	2.95B	2.66B	2.69B	2.64B	2.69B

Cost of Revenue	1.68B	1.53B	1.53B	1.51B	1.53B
Gross Profit	1.27B	1.13B	1.16B	1.13B	1.16B

SG&A Expenses	72.79M	69.66M	62.77M	59.52M	56.46M
Depreciation & Amortization	689.27M	703.45M	704.46M	418.43M	418.77M
Other Operating Expenses	43.43M	66.31M	65.29M	40.73M	34.14M
Total Operating Expenses	2.49B	2.37B	2.36B	2.03B	2.04B

Operating Income	465.11M	285.90M	329.10M	613.20M	654.73M
Income Before Tax	394.62M	235.64M	326.19M	482.98M	515.13M
Income Tax Expenses	91.68M	52.97M	64.96M	131.46M	133.77M

Earnings from Continuing Operations	302.94	182.67	261.23	351.52	381.37
Earnings from Discontinued Operations	304.73M	357.49M	394.42M	428.45M	120.27M
Extraordinary Item & Accounting Change	--	--	--	--	--
Minority Interest in Earnings	--	--	--	--	--
Net Income	607.67M	540.16M	655.65M	779.97M	501.64M

EBIT	465.11M	285.90M	329.10M	613.20M	654.73M
EBITDA	1.10B	935.25M	979.46M	856.50M	954.73M

EPS Basic	2.84	2.52	3.06	3.64	2.35
Normalized Basic EPS	1.04	0.55	0.68	1.31	1.44
EPS Diluted	2.84	2.52	3.06	3.64	2.35
Normalized Diluted EPS	1.04	0.55	0.68	1.31	1.44

Average Basic Shares Outstanding	855.60M	855.60M	855.60M	856.20M	856.20M
Average Diluted Shares Outstanding	855.60M	855.60M	855.60M	856.20M	856.20M
Dividend Per Share	0.86	0.87	0.83	0.79	0.76
Payout Ratio	22.67%	25.73%	20.13%	21.68%	32.24%