Also trades as: SRG.MI (MIL) · $vol 38M · SNMRF (OTC) · $vol 0M

$12.59

+0.18 (+1.45%)

Weekly Expected Move ±2.1%

$12 $12 $13 $13 $13

OTC · Utilities · Regulated Gas · Tech Score Strong Sell · Power 37 · $21.1B mcap · 1.03B float · 0.0065% daily turnover · Short 41% of daily vol

Revenue

$3.5B -17.3% ▼

5Y CAGR: +6.1%

Gross Profit

$3.1B +8.5% ▲

5Y CAGR: +13.1%

Operating Income

$1.7B -35.9% ▼

5Y CAGR: +2.9%

Net Income

$1.3B +10.9% ▲

5Y CAGR: +2.9%

EPS (Diluted)

$0.76 +11.8% ▲

5Y CAGR: +3.5%

EBITDA

$3.1B +28.1% ▲

5Y CAGR: +7.3%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$2.8B	$3.3B	$3.5B	$4.3B	$3.5B
YoY Growth	+5.1%	+18.6%	+7.0%	+22.0%	-17.3%
Cost of Revenue	$1.1B	$1.5B	$1.6B	$1.4B	$432M
Gross Profit	$1.7B	$1.8B	$1.9B	$2.9B	$3.1B
Gross Margin	61.5%	54.3%	53.3%	67.0%	87.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$191M	$222M	$244M	$256M	$290M
Operating Expenses	$336M	$374M	$532M	$256M	$1.4B
Operating Income	$2.3B	$2.3B	$2.4B	$2.6B	$1.7B
Operating Margin	81.7%	71.1%	67.6%	61.0%	47.2%
Interest Expense	$165M	$119M	$152M	$270M	$437M
Income Before Tax	$1.5B	$1.6B	$1.1B	$1.5B	$1.7B
Tax Expense	$370M	$115M	$378M	$389M	$422M
Net Income	$1.1B	$1.5B	$671M	$1.1B	$1.3B
Net Margin	39.7%	45.5%	19.1%	26.5%	35.5%
EPS (Diluted)	$0.66	$0.90	$0.40	$0.68	$0.76
EBITDA	$2.2B	$2.3B	$2.2B	$2.4B	$3.1B
Shares Outstanding	1.68B	1.68B	1.67B	1.68B	1.68B

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$948M	$1.1B	$1.4B	$2.7B	$897M	$922M	$999M	$2.0B
Cost of Revenue	$59M	$343M	$415M	$591M	-$159M	$67M	-$131M	$769M
Gross Profit	$889M	$749M	$966M	$2.1B	$1.1B	$855M	$3.1B	$1.3B
Gross Margin	93.8%	68.6%	69.9%	77.7%	117.7%	92.7%	306.4%	62.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$169M	$107M	$183M	$0	$0	$316M
Operating Expenses	$889M	$749M	$2.3B	$843M	$597M	$403M	$1.6B	$303M
Operating Income	$314M	$0	-$758M	$1.2B	$459M	$452M	$869M	$969M
Operating Margin	33.1%	0.0%	-54.9%	45.9%	51.2%	49.0%	86.9%	47.5%
Interest Expense	$63M	$64M	$157M	$134M	$101M	$145M	$233M	$242M
Income Before Tax	-$176M	$506M	$166M	$976M	$389M	$452M	$669M	$911M
Tax Expense	$87M	$104M	$82M	$341M	$81M	$86M	$311M	$248M
Net Income	-$264M	$394M	$88M	$634M	$307M	$367M	$903M	$663M
Net Margin	-27.8%	36.1%	6.4%	23.9%	34.2%	39.8%	90.4%	32.5%
EPS (Diluted)	$-0.16	$0.24	$0.05	$0.38	$0.18	$0.22	$0.54	$0.40
EBITDA	$428M	$875M	$1.2B	$1.8B	$1.3B	$1.1B	$2.1B	$1.6B
Shares Outstanding	1.68B	1.68B	1.68B	1.68B	1.68B	1.68B	1.68B	1.68B

SNMRY OTC