Also trades as: SDIP-B.ST (STO) · $vol 1M · SDIP-PREF.ST (STO) · $vol 0M

$26.56

+0.00 (+0.00%)

OTC · Industrials · Conglomerates · Tech Score Buy · Power 66 · $995.8M mcap · 33M float · 0.0005% daily turnover · Short 100% of daily vol

Revenue

$5.2B +0.6% ▲

5Y CAGR: +20.0%

Gross Profit

$3.1B +0.5% ▲

5Y CAGR: +19.8%

Operating Income

$454M -49.3% ▼

5Y CAGR: +7.9%

Net Income

-$68M -119.2% ▼

EPS (Diluted)

$-2.18 -124.4% ▼

EBITDA

$1.3B +3.2% ▲

5Y CAGR: +25.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.7B	$3.5B	$4.8B	$5.2B	$5.2B
YoY Growth	+30.2%	+28.9%	+37.5%	+7.2%	+0.6%
Cost of Revenue	$1.1B	$1.4B	$3.3B	$2.1B	$2.1B
Gross Profit	$1.6B	$2.1B	$1.5B	$3.1B	$3.1B
Gross Margin	57.8%	60.5%	31.5%	60.0%	59.9%
R&D Expenses	$7M	$15M	$32M	$0	$0
SG&A Expenses	$318M	$321M	$428M	$0	$0
Operating Expenses	$1.2B	$1.5B	$682M	$2.2B	$2.7B
Operating Income	$364M	$641M	$836M	$895M	$454M
Operating Margin	13.4%	18.3%	17.3%	17.3%	8.7%
Interest Expense	$47M	$109M	$246M	$246M	$265M
Income Before Tax	$325M	$537M	$612M	$636M	$144M
Tax Expense	$78M	$109M	$166M	$200M	$172M
Net Income	$246M	$427M	$444M	$353M	-$68M
Net Margin	9.0%	12.2%	9.2%	6.8%	-1.3%
EPS (Diluted)	$6.55	$11.48	$8.93	$8.93	$-2.18
EBITDA	$514M	$862M	$1.2B	$1.2B	$1.3B
Shares Outstanding	35M	36M	38M	38M	38M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.2B	$1.3B	$1.3B	$1.3B	$1.2B	$1.3B	$1.3B	$1.3B
Cost of Revenue	$821M	$515M	$536M	$501M	$1.0B	$548M	$502M	$1.1B
Gross Profit	$389M	$821M	$794M	$787M	$201M	$777M	$757M	$207M
Gross Margin	32.1%	61.5%	59.7%	61.1%	16.1%	58.6%	60.1%	16.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$109M	$0	$0	$0	$0	$0	$0	$0
Operating Expenses	$186M	$595M	$580M	$580M	$0	$452M	$632M	$0
Operating Income	$203M	$226M	$214M	$207M	$201M	$325M	$125M	$207M
Operating Margin	16.8%	16.9%	16.1%	16.1%	16.1%	24.5%	9.9%	16.2%
Interest Expense	$63M	$62M	$68M	$66M	$84M	$65M	$63M	$67M
Income Before Tax	$135M	$163M	$124M	$138M	-$375M	$260M	$63M	$143M
Tax Expense	$44M	$55M	$50M	$46M	$41M	$35M	$42M	$47M
Net Income	$37M	$94M	$72M	$91M	-$449M	$222M	$13M	$97M
Net Margin	3.1%	7.0%	5.4%	7.1%	-36.1%	16.8%	1.0%	7.6%
EPS (Diluted)	$0.87	$2.37	$1.77	$2.29	$-11.91	$5.77	$0.24	$2.70
EBITDA	$280M	$316M	$283M	$293M	-$202M	$410M	$210M	$293M
Shares Outstanding	38M	38M	38M	38M	38M	38M	38M	38M

SDTHF OTC