Also trades as: BUOU.SI (SES) · $vol 8M

$0.67

-0.08 (-10.31%)

Weekly Expected Move ±5.2%

$1 $1 $1 $1 $1

OTC · Real Estate · REIT - Industrial · Tech Score Sell · Power 52 · $2.5B mcap · 2.94B float · 0.0000% daily turnover · Short 87% of daily vol

Revenue

$471M +5.6% ▲

5Y CAGR: +7.3%

Gross Profit

$339M +5.5% ▲

5Y CAGR: +4.7%

Operating Income

$295M +5.8% ▲

5Y CAGR: -12.3%

Net Income

$205M +39.0% ▲

5Y CAGR: -14.7%

EPS (Diluted)

$0.06 +61.7% ▲

5Y CAGR: -16.9%

EBITDA

$348M +23.5% ▲

5Y CAGR: -9.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$469M	$450M	$421M	$447M	$471M
YoY Growth	+41.4%	-4.1%	-6.5%	+6.2%	+5.6%
Cost of Revenue	$104M	$102M	$107M	$126M	$133M
Gross Profit	$366M	$348M	$314M	$321M	$339M
Gross Margin	77.9%	77.3%	74.7%	71.9%	71.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$40M	$42M	$39M	$38M	$37M
Operating Expenses	$47M	$47M	$44M	$42M	$44M
Operating Income	$319M	$301M	$270M	$279M	$295M
Operating Margin	68.0%	66.9%	64.2%	62.4%	62.6%
Interest Expense	$41M	$45M	$87M	$107M	$100M
Income Before Tax	$881M	$858M	-$112M	$174M	$248M
Tax Expense	$141M	$119M	-$7M	$24M	$42M
Net Income	$731M	$729M	-$103M	$148M	$205M
Net Margin	155.8%	161.9%	-24.5%	33.0%	43.5%
EPS (Diluted)	$0.21	$0.20	$-0.03	$0.04	$0.06
EBITDA	$922M	$903M	-$25M	$282M	$348M
Shares Outstanding	3.53B	3.71B	3.74B	3.76B	2.94B

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$215M	$211M	$214M	$217M	$230M	$230M	$242M	$236M
Cost of Revenue	$71M	$53M	$79M	$56M	$70M	$74M	$89M	$83M
Gross Profit	$144M	$158M	$135M	$162M	$159M	$0	$160M	$152M
Gross Margin	66.8%	74.9%	63.1%	74.4%	69.5%	0.0%	66.2%	64.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$38M	$0	$0	$2M
Operating Expenses	-$1M	$241K	$232K	$372K	$42M	$0	$2M	-$2M
Operating Income	$145M	$158M	$135M	$161M	$118M	$156M	$140M	$155M
Operating Margin	67.4%	74.8%	63.0%	74.3%	51.2%	67.6%	57.8%	65.7%
Interest Expense	$27M	$41M	$48M	$53M	$55M	$0	$58M	$42M
Income Before Tax	$544M	$133M	-$243M	$114M	$60M	$103M	$145M	$113M
Tax Expense	$101M	$15M	-$21M	$21M	$3M	$21M	$15M	$22M
Net Income	$442M	$118M	-$221M	$94M	$54M	$80M	$146M	$88M
Net Margin	205.6%	55.9%	-103.5%	43.1%	23.5%	34.9%	60.6%	37.5%
EPS (Diluted)	$0.12	$0.03	$-0.06	$0.02	$0.01	$0.02	$0.04	$0.02
EBITDA	$579M	$175M	-$198M	$168M	$114M	$156M	$192M	$155M
Shares Outstanding	3.71B	3.73B	3.74B	3.76B	3.76B	3.76B	2.94B	2.95B

FRLOF OTC