Also trades as: SNMCY (OTC) · $vol 2M · SNMYF (OTC) · $vol 0M

A$18.45 ($12.83)

-0.06 (-0.30%)

Weekly Expected Move ±5.7%

A$16 A$17 A$18 A$19 A$20

ASX · Financial Services · Insurance - Property & Casualty · Tech Score Sell · Power 42 · A$19.5B mcap · 1.07B float · 0.282% daily turnover

Revenue

$16.4B -2.9% ▼

5Y CAGR: +5.0%

Gross Profit

$3.0B -16.3% ▼

5Y CAGR: -25.4%

Operating Income

$1.5B -45.3% ▼

5Y CAGR: -5.9%

Net Income

$1.0B -43.7% ▼

5Y CAGR: -0.1%

EPS (Diluted)

$0.89 -44.0% ▼

5Y CAGR: +2.9%

EBITDA

$1.7B -43.3% ▼

5Y CAGR: -5.8%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$13.7B	$16.0B	$13.3B	$16.8B	$16.4B
YoY Growth	+6.6%	+17.3%	-16.9%	+26.4%	-2.9%
Cost of Revenue	$0	$0	$0	$11.9B	$13.4B
Gross Profit	$13.7B	$16.0B	$13.3B	$3.6B	$3.0B
Gross Margin	100.0%	100.0%	100.0%	21.1%	18.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$7M	$8M	$190M	$20M	$0
Operating Expenses	$3.7B	$2.9B	$11.9B	$1.3B	$1.5B
Operating Income	$1.2B	$3.4B	$1.4B	$2.8B	$1.5B
Operating Margin	8.9%	21.3%	10.5%	16.4%	9.3%
Interest Expense	$403M	$1.8B	$315M	$514M	$0
Income Before Tax	$837M	$1.6B	$1.4B	$2.3B	$1.5B
Tax Expense	$138M	$483M	$429M	$644M	$446M
Net Income	$681M	$1.1B	$1.2B	$1.8B	$1.0B
Net Margin	5.0%	7.2%	9.0%	10.8%	6.3%
EPS (Diluted)	$0.51	$0.89	$1.04	$1.59	$0.89
EBITDA	$1.4B	$1.2B	$1.6B	$2.9B	$1.7B
Shares Outstanding	1.40B	1.36B	1.15B	1.15B	1.15B

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$7.7B	$8.3B	$9.5B	$7.4B	$7.4B	$8.6B	$8.1B	$8.2B
Cost of Revenue	$0	$0	$0	$660M	$0	$0	$0	$6.1B
Gross Profit	$7.7B	$8.3B	$9.5B	$6.8B	$7.4B	-$3.8B	$8.1B	$2.1B
Gross Margin	100.0%	100.0%	100.0%	91.1%	100.0%	-44.4%	100.0%	25.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$8M	$0	$2.1B	$259M	$0	$0	$0
Operating Expenses	$1.9B	$955M	$3.0B	$1.0B	$259M	$1.0B	$7.7B	$957M
Operating Income	$1.5B	$1.9B	$2.6B	$240M	$7.1B	$1.0B	$392M	$1.1B
Operating Margin	19.7%	23.3%	27.1%	3.2%	96.5%	12.0%	4.8%	13.6%
Interest Expense	$662M	$1.1B	$0	$0	$0	$0	$88M	$0
Income Before Tax	$810M	$832M	$870M	$712M	$1.2B	$1.0B	$392M	$1.1B
Tax Expense	$241M	$242M	$274M	$209M	$363M	$281M	$102M	$344M
Net Income	$560M	$588M	$582M	$615M	$1.1B	$723M	$263M	$764M
Net Margin	7.3%	7.1%	6.1%	8.3%	15.0%	8.4%	3.2%	9.3%
EPS (Diluted)	$0.42	$0.46	$0.45	$0.48	$0.75	$0.63	$0.24	$0.67
EBITDA	$1.6B	$2.1B	$983M	$835M	$1.2B	$1.1B	$480M	$1.1B
Shares Outstanding	1.31B	1.41B	1.29B	1.36B	1.11B	1.15B	1.08B	1.15B

SUN.AX ASX