$24.98

+1.47 (+6.23%)

Weekly Expected Move ±6.6%

$22 $23 $25 $27 $28

OTC · Real Estate · REIT - Specialty · Tech Score Strong Sell · Power 38 · $2.5B mcap · 65M float · 0.0026% daily turnover · Short 73% of daily vol

Revenue

$453M +11.5% ▲

5Y CAGR: +10.8%

Gross Profit

$284M +6.1% ▲

5Y CAGR: +10.5%

Operating Income

$261M -53.5% ▼

5Y CAGR: -9.0%

Net Income

$598M +48.3% ▲

5Y CAGR: +15.6%

EPS (Diluted)

$5.99 +45.7% ▲

5Y CAGR: +13.0%

EBITDA

$785M +38.8% ▲

5Y CAGR: +13.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$300M	$335M	$358M	$407M	$453M
YoY Growth	+10.7%	+11.6%	+6.8%	+13.6%	+11.5%
Cost of Revenue	$106M	$113M	$120M	$138M	$169M
Gross Profit	$194M	$222M	$238M	$268M	$284M
Gross Margin	64.6%	66.2%	66.5%	66.0%	62.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$14M	$32M	$10M	$10M	$10M
Operating Expenses	-$344M	-$447M	-$263M	-$292M	$24M
Operating Income	$645M	$783M	$501M	$560M	$261M
Operating Margin	214.6%	233.4%	140.1%	137.8%	57.5%
Interest Expense	$20M	$21M	$23M	$36M	$52M
Income Before Tax	$625M	$762M	$481M	$525M	$727M
Tax Expense	$177M	$186M	-$53M	$122M	$128M
Net Income	$447M	$574M	$533M	$403M	$598M
Net Margin	148.8%	171.3%	149.0%	99.1%	131.8%
EPS (Diluted)	$5.00	$6.40	$5.89	$4.11	$5.99
EBITDA	$647M	$786M	$508M	$566M	$785M
Shares Outstanding	89M	90M	91M	91M	117M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$87M	$175M	$184M	$189M	$217M	$112M	$342M	$230M
Cost of Revenue	$0	$0	$0	$0	$0	$0	$79M	$0
Gross Profit	$87M	$175M	$184M	$189M	$217M	$112M	$150M	$230M
Gross Margin	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	43.9%	100.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$9M	$16M	$20M	$19M	$9M	$12M	-$2M	$25M
Operating Expenses	$59M	$113M	-$30K	-$60M	-$94M	-$292M	$11M	$105M
Operating Income	$53M	$102M	$399M	$249M	$311M	$404M	-$143M	$124M
Operating Margin	60.8%	58.5%	217.5%	131.6%	143.2%	362.0%	-41.9%	54.1%
Interest Expense	$0	$0	$0	$5M	$0	$14M	$26M	$27M
Income Before Tax	$141M	$278M	$203M	$244M	$282M	$389M	$338M	$99M
Tax Expense	$37M	$86M	$52M	$55M	$67M	$70M	$57M	$32M
Net Income	$104M	$297M	$217M	$189M	$214M	$318M	$279M	$67M
Net Margin	119.9%	170.0%	118.2%	99.7%	98.6%	285.3%	81.7%	29.2%
EPS (Diluted)	$1.17	$3.32	$2.38	$1.94	$2.18	$3.21	$2.43	$0.66
EBITDA	$88M	$281M	$227M	$0	$0	$0	$323M	$129M
Shares Outstanding	89M	90M	91M	98M	98M	99M	119M	102M

SSSAF OTC