Also trades as: J69U.SI (SES) · $vol 10M

$1.73

+0.00 (+0.00%)

OTC · Real Estate · REIT - Retail · Tech Score Sell · Power 47 · $3.5B mcap · 1.38B float · 0.0000% daily turnover · Short 67% of daily vol

Revenue

$391M +11.1% ▲

5Y CAGR: +18.9%

Gross Profit

$238M +10.7% ▲

5Y CAGR: +16.5%

Operating Income

$234M +9.8% ▲

5Y CAGR: +5.1%

Net Income

$200M +1.3% ▲

5Y CAGR: +5.7%

EPS (Diluted)

$0.10 -9.1% ▼

5Y CAGR: -5.1%

EBITDA

$234M -15.4% ▼

5Y CAGR: +5.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$341M	$357M	$370M	$352M	$391M
YoY Growth	+107.5%	+4.6%	+3.6%	-4.9%	+11.1%
Cost of Revenue	$95M	$132M	$141M	$136M	$152M
Gross Profit	$247M	$225M	$229M	$215M	$238M
Gross Margin	72.3%	63.0%	62.0%	61.2%	61.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$35M	$2M	$3M	$2M	$0
Operating Expenses	$35M	$2M	$11M	$2M	$4M
Operating Income	$228M	$251M	$274M	$213M	$234M
Operating Margin	66.8%	70.2%	74.1%	60.7%	60.0%
Interest Expense	$43M	$44M	$78M	$81M	$86M
Income Before Tax	$172M	$201M	$212M	$196M	$200M
Tax Expense	$4M	-$6M	$250K	-$1M	-$388K
Net Income	$169M	$207M	$212M	$198M	$200M
Net Margin	49.4%	58.1%	57.3%	56.2%	51.2%
EPS (Diluted)	$0.10	$0.12	$0.12	$0.11	$0.10
EBITDA	$228M	$251M	$274M	$277M	$234M
Shares Outstanding	1.67B	1.70B	1.71B	1.78B	1.49B

Line Item	FY2024 Q1	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2026 Q1	FY2026 Q2
Revenue	$100M	$173M	$100M	$100M	$107M	$107M	$128M	$128M
Cost of Revenue	$32M	$66M	$33M	$33M	$34M	$34M	$40M	$40M
Gross Profit	$68M	$107M	$68M	$68M	$73M	$73M	$88M	$88M
Gross Margin	68.1%	61.8%	67.5%	67.5%	68.5%	68.5%	68.5%	68.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2M	$2M	$3M	$3M	$2M	$2M	$3M	$3M
Operating Expenses	$2M	$15M	$3M	$3M	$2M	$2M	$3M	$3M
Operating Income	$67M	$67M	$64M	$64M	$71M	$71M	$85M	$85M
Operating Margin	66.6%	38.6%	64.4%	64.4%	66.6%	66.6%	66.5%	66.5%
Interest Expense	$21M	$42M	$21M	$21M	$20M	$20M	$0	$0
Income Before Tax	$43M	$43M	$56M	$56M	$48M	$48M	$62M	$62M
Tax Expense	$541K	-$1M	$0	$0	$10K	$10K	$0	$0
Net Income	$43M	$86M	$56M	$56M	$48M	$48M	$62M	$62M
Net Margin	43.1%	50.0%	55.6%	55.6%	45.4%	45.4%	48.6%	48.6%
EPS (Diluted)	$0.02	$0.05	$0.03	$0.03	$0.03	$0.03	$0.03	$0.03
EBITDA	$67M	$92M	$64M	$64M	$71M	$71M	$85M	$85M
Shares Outstanding	1.75B	1.75B	1.82B	1.82B	1.82B	1.82B	2.04B	2.04B

FRZCF OTC