Also trades as: 0A0C.L (LSE) · $vol 1M · SRAIF (OTC) · $vol 0M

CHF 30.68 ($37.05)

+0.54 (+1.79%)

Weekly Expected Move ±3.4%

CHF 29 CHF 30 CHF 31 CHF 32 CHF 33

SIX · Industrials · Railroads · Tech Score Buy · Power 58 · CHF 3.1B mcap · 55M float · 0.320% daily turnover

Revenue

$3.7B +13.0% ▲

5Y CAGR: +3.6%

Gross Profit

$420M +13.3% ▲

5Y CAGR: +5.9%

Operating Income

$163M +62.1% ▲

5Y CAGR: +0.9%

Net Income

$88M +129.1% ▲

5Y CAGR: -8.5%

EPS (Diluted)

$0.88 +131.6% ▲

5Y CAGR: -8.6%

EBITDA

$281M +17.1% ▲

5Y CAGR: +0.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$3.6B	$3.8B	$3.6B	$3.3B	$3.7B
YoY Growth	+17.8%	+3.2%	-3.8%	-9.8%	+13.0%
Cost of Revenue	$3.2B	$3.4B	$3.2B	$2.9B	$3.3B
Gross Profit	$402M	$385M	$405M	$371M	$420M
Gross Margin	11.1%	10.3%	11.2%	11.4%	11.4%
R&D Expenses	$30M	$33M	$35M	$36M	$34M
SG&A Expenses	$154M	$172M	$182M	$218M	$224M
Operating Expenses	$178M	$210M	$221M	$270M	$257M
Operating Income	$224M	$205M	$183M	$100M	$163M
Operating Margin	6.2%	5.5%	5.1%	3.1%	4.4%
Interest Expense	$77M	$67M	$60M	$29M	$48M
Income Before Tax	$152M	$86M	$152M	$103M	$150M
Tax Expense	$18M	$11M	$13M	$48M	$50M
Net Income	$134M	$73M	$124M	$38M	$88M
Net Margin	3.7%	1.9%	3.4%	1.2%	2.4%
EPS (Diluted)	$1.34	$0.73	$1.24	$0.38	$0.88
EBITDA	$324M	$254M	$320M	$240M	$281M
Shares Outstanding	100M	100M	100M	100M	100M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$2.3B	$1.3B	$2.3B	$1.3B	$2.0B	$1.4B	$2.3B	$2.0B
Cost of Revenue	$2.0B	$1.1B	$2.1B	$1.1B	$1.7B	$1.2B	$2.0B	$1.7B
Gross Profit	$242M	$156M	$247M	$154M	$217M	$163M	$258M	$225M
Gross Margin	10.6%	12.1%	10.7%	11.9%	11.1%	11.6%	11.3%	11.4%
R&D Expenses	$18M	$18M	$17M	$23M	$13M	$16M	$18M	$16M
SG&A Expenses	$89M	$90M	$92M	$100M	$118M	$112M	$112M	$126M
Operating Expenses	$107M	$108M	$109M	$123M	$148M	$126M	$130M	$142M
Operating Income	$135M	$48M	$140M	$31M	$86M	$37M	$128M	$83M
Operating Margin	5.9%	3.7%	6.0%	2.4%	4.4%	2.6%	5.6%	4.2%
Interest Expense	$63M	$13M	$47M	$0	$5M	$0	$19M	$31M
Income Before Tax	$75M	$34M	$116M	$31M	$69M	$43M	$108M	$51M
Tax Expense	$4M	$10M	$3M	$6M	$42M	$12M	$38M	$20M
Net Income	$72M	$26M	$99M	$24M	$14M	$17M	$71M	$34M
Net Margin	3.1%	2.0%	4.3%	1.9%	0.7%	1.2%	3.1%	1.7%
EPS (Diluted)	$0.72	$0.26	$0.97	$0.24	$0.14	$0.17	$0.71	$0.34
EBITDA	$191M	$100M	$220M	$93M	$128M	$95M	$187M	$148M
Shares Outstanding	100M	100M	102M	100M	100M	100M	100M	100M

SRAIL.SW SIX