Also trades as: 0751.HK (HKSE) · $vol 0M · SWDHY (OTC) · $vol 0M

$0.59

+0.00 (+0.00%)

OTC · Technology · Consumer Electronics · Tech Score Sell · Power 31 · $1.1B mcap · 761M float · 0.0000% daily turnover · Short 90% of daily vol

Revenue

$68.5B +5.4% ▲

5Y CAGR: +11.3%

Gross Profit

$8.8B -0.3% ▼

5Y CAGR: +4.2%

Operating Income

$702M -64.3% ▼

5Y CAGR: +13.3%

Net Income

$347M -38.9% ▼

5Y CAGR: -24.8%

EPS (Diluted)

$0.17 -29.2% ▼

5Y CAGR: -17.3%

EBITDA

$1.4B -49.3% ▼

5Y CAGR: +9.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$50.9B	$53.5B	$69.0B	$65.0B	$68.5B
YoY Growth	+27.0%	+5.0%	+29.1%	-5.8%	+5.4%
Cost of Revenue	$42.4B	$45.3B	$59.4B	$56.2B	$59.7B
Gross Profit	$8.5B	$8.2B	$9.3B	$8.8B	$8.8B
Gross Margin	16.8%	15.3%	13.4%	13.5%	12.8%
R&D Expenses	$2.1B	$2.1B	$2.1B	$2.1B	$2.0B
SG&A Expenses	$5.5B	$5.1B	$5.6B	$5.6B	$6.1B
Operating Expenses	$7.6B	$7.2B	$7.5B	$6.8B	$8.1B
Operating Income	$969M	$935M	$2.6B	$2.0B	$702M
Operating Margin	1.9%	1.7%	3.7%	3.0%	1.0%
Interest Expense	$461M	$432M	$522M	$480M	$445M
Income Before Tax	$2.6B	$1.8B	$2.3B	$1.7B	$1.3B
Tax Expense	$587M	$412M	$557M	$578M	$520M
Net Income	$1.6B	$827M	$1.1B	$568M	$347M
Net Margin	3.2%	1.5%	1.5%	0.9%	0.5%
EPS (Diluted)	$0.62	$0.32	$0.43	$0.24	$0.17
EBITDA	$1.5B	$1.6B	$3.4B	$2.9B	$1.4B
Shares Outstanding	2.63B	2.59B	2.48B	2.35B	2.00B

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$30.1B	$16.1B	-$24.6B	$15.0B	$17.4B	$36.2B	$33.5B	$37.5B
Cost of Revenue	$25.8B	$14.1B	$21.8B	$12.9B	$15.2B	$31.8B	$29.0B	$32.5B
Gross Profit	$4.4B	$2.1B	-$46.4B	$2.1B	$2.2B	$4.4B	$4.5B	$5.0B
Gross Margin	14.5%	12.9%	188.3%	14.1%	12.8%	12.2%	13.3%	13.4%
R&D Expenses	$1.1B	$505M	$569M	$490M	$552M	$1.0B	$1.1B	$1.0B
SG&A Expenses	$2.9B	$1.3B	$2.2B	$1.3B	$1.5B	$2.9B	$3.1B	$3.2B
Operating Expenses	$4.0B	$1.8B	-$46.8B	$1.8B	$2.0B	$3.9B	$4.2B	$4.2B
Operating Income	$362M	$236M	$457M	$316M	$212M	$486M	$302M	$835M
Operating Margin	1.2%	1.5%	-1.9%	2.1%	1.2%	1.3%	0.9%	2.2%
Interest Expense	$0	$54M	$0	$50M	$40M	$87M	$226M	$258M
Income Before Tax	$1.0B	$410M	-$360M	$484M	$384M	$658M	$701M	$1.4B
Tax Expense	$200M	$102M	-$174M	$128M	$162M	$293M	$237M	$435M
Net Income	$618M	$151M	$146M	$192M	$92M	$125M	$227M	$615M
Net Margin	2.1%	0.9%	-0.6%	1.3%	0.5%	0.3%	0.7%	1.6%
EPS (Diluted)	$0.24	$0.06	$0.06	$0.08	$0.04	$0.06	$0.12	$0.33
EBITDA	$716M	$452M	$109M	$522M	$290M	$813M	$700M	$1.3B
Shares Outstanding	2.55B	2.53B	2.49B	2.35B	2.26B	2.21B	1.90B	1.89B

SWDHF OTC