Also trades as: SWED-A.ST (STO) · $vol 67M · SWDBY (OTC) · $vol 1M · FRYA.F (FSX) · $vol 0M

$39.25

-2.86 (-6.79%)

Weekly Expected Move ±7.2%

$34 $36 $39 $42 $45

OTC · Financial Services · Banks - Regional · Tech Score Neutral · Power 63 · $44.1B mcap · 965M float · 0.0005% daily turnover · Short 43% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions Dark Pool Short Interest

Income Trends

Revenue

$115.9B +58.1% ▲

5Y CAGR: +17.5%

Gross Profit

$69.5B -5.2% ▼

5Y CAGR: +9.0%

Operating Income

$41.3B -6.2% ▼

5Y CAGR: +19.7%

Net Income

$32.8B -6.0% ▼

5Y CAGR: +20.4%

EPS (Diluted)

$28.98 -6.1% ▼

5Y CAGR: +20.3%

EBITDA

$43.5B +0.0% ▲

5Y CAGR: +18.8%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$49.7B	$64.5B	$131.1B	$73.3B	$115.9B
YoY Growth	-4.2%	+30.0%	+103.2%	-44.1%	+58.1%
Cost of Revenue	$3.0B	$13.3B	$58.9B	$0	$46.4B
Gross Profit	$46.7B	$51.3B	$72.3B	$73.3B	$69.5B
Gross Margin	94.0%	79.5%	55.1%	100.0%	59.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$5.9B	$5.8B	$6.8B	$7.7B	$8.2B
Operating Expenses	$20.9B	$24.5B	$28.6B	$29.3B	$28.2B
Operating Income	$25.8B	$26.8B	$43.6B	$44.0B	$41.3B
Operating Margin	52.0%	41.5%	33.3%	60.0%	35.6%
Interest Expense	$3.0B	$13.3B	$58.9B	$70.7B	$46.4B
Income Before Tax	$25.8B	$26.8B	$43.6B	$44.2B	$41.3B
Tax Expense	$4.9B	$5.4B	$9.5B	$9.3B	$8.5B
Net Income	$20.9B	$21.4B	$34.1B	$34.9B	$32.8B
Net Margin	42.0%	33.1%	26.0%	47.5%	28.3%
EPS (Diluted)	$18.56	$18.98	$30.27	$30.86	$28.98
EBITDA	$27.5B	$29.6B	$45.6B	$0	$43.5B
Shares Outstanding	1.12B	1.13B	1.13B	1.13B	1.13B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$18.8B	$18.5B	$17.2B	$28.9B	$31.1B	$28.0B	$26.9B	$29.2B
Cost of Revenue	$0	$0	$0	$12.1B	$0	$10.0B	$10.0B	$11.3B
Gross Profit	$18.8B	$18.5B	$17.2B	$16.8B	$0	$18.1B	$17.0B	$18.0B
Gross Margin	100.0%	100.0%	100.0%	58.1%	0.0%	64.4%	63.0%	61.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.6B	$2.2B	$1.7B	$1.7B	$0	$2.7B	$2.1B	$2.3B
Operating Expenses	$18.8B	$7.6B	$7.0B	$6.8B	$0	$8.0B	$7.6B	$8.8B
Operating Income	-$1M	$10.9B	$10.1B	$10.0B	$10.5B	$10.0B	$9.4B	$9.2B
Operating Margin	-0.0%	59.0%	59.0%	34.6%	33.8%	35.7%	34.8%	31.3%
Interest Expense	$18.4B	$15.7B	$13.2B	$12.1B	$0	$10.0B	$10.0B	$11.3B
Income Before Tax	$11.9B	$10.7B	$10.4B	$10.0B	$10.7B	$10.0B	$9.4B	$9.2B
Tax Expense	$2.5B	$2.2B	$2.2B	$2.1B	$2.3B	$1.8B	$2.0B	$2.0B
Net Income	$9.4B	$8.5B	$8.2B	$7.9B	$8.5B	$8.2B	$7.3B	$7.2B
Net Margin	49.9%	45.7%	47.8%	27.3%	27.1%	29.1%	27.3%	24.6%
EPS (Diluted)	$8.31	$7.50	$7.26	$6.99	$8.00	$7.22	$6.50	$6.37
EBITDA	$0	$0	$0	$10.6B	$10.5B	$9.7B	$10.0B	$9.7B
Shares Outstanding	1.13B	1.13B	1.13B	1.13B	120M	1.13B	1.13B	1.13B

SWDBF OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet