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

$13.13

+0.00 (+0.00%)

OTC · Technology · Consumer Electronics · Tech Score Sell · Power 37 · $826.4M mcap · 15M float · 0.0002% daily turnover · Short 62% of daily vol

Revenue

$65.0B -5.8% ▼

5Y CAGR: +9.3%

Gross Profit

$8.8B -8.7% ▼

5Y CAGR: +1.1%

Operating Income

$2.0B -25.9% ▼

5Y CAGR: +16.4%

Net Income

$568M -46.9% ▼

5Y CAGR: -7.4%

EPS (Diluted)

$7.50 -41.9% ▼

5Y CAGR: -2.2%

EBITDA

$2.9B -17.3% ▼

5Y CAGR: +13.8%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$45.1B	$61.4B	$62.2B	$69.0B	$65.0B
YoY Growth	+8.2%	+36.2%	+1.3%	+11.0%	-5.8%
Cost of Revenue	$37.0B	$51.1B	$52.7B	$59.4B	$56.2B
Gross Profit	$8.1B	$10.3B	$9.5B	$9.6B	$8.8B
Gross Margin	17.9%	16.8%	15.3%	14.0%	13.5%
R&D Expenses	$2.1B	$2.1B	$2.5B	$2.1B	$2.1B
SG&A Expenses	$4.9B	$5.5B	$5.1B	$5.6B	$5.6B
Operating Expenses	$7.5B	$9.1B	$8.1B	$7.0B	$6.8B
Operating Income	$1.4B	$1.6B	$1.9B	$2.7B	$2.0B
Operating Margin	3.0%	2.6%	3.1%	3.8%	3.0%
Interest Expense	$440M	$461M	$432M	$522M	$480M
Income Before Tax	$2.2B	$2.6B	$1.8B	$2.3B	$1.7B
Tax Expense	$345M	$587M	$412M	$557M	$578M
Net Income	$1.4B	$1.6B	$827M	$1.1B	$568M
Net Margin	3.2%	2.7%	1.3%	1.5%	0.9%
EPS (Diluted)	$15.00	$18.60	$9.60	$12.90	$7.50
EBITDA	$3.3B	$3.6B	$3.0B	$3.4B	$2.9B
Shares Outstanding	98M	88M	86M	83M	77M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$32.8B	$36.5B	$39.7B	$16.3B	$19.3B	$39.7B	$30.6B	$37.6B
Cost of Revenue	$27.9B	$31.8B	$33.8B	$14.1B	$16.8B	$34.8B	$26.5B	$32.6B
Gross Profit	$4.9B	$4.7B	$5.9B	$2.2B	$2.5B	$4.8B	$4.2B	$5.0B
Gross Margin	14.8%	13.0%	14.8%	13.6%	12.8%	12.2%	13.6%	13.4%
R&D Expenses	$1.3B	$1.1B	$1.2B	$532M	$612M	$1.1B	$975M	$1.0B
SG&A Expenses	$3.1B	$3.0B	$3.2B	$1.3B	$1.6B	$3.2B	$2.9B	$3.2B
Operating Expenses	$4.2B	$4.0B	$4.3B	$1.9B	$2.2B	$4.3B	$3.0B	$4.2B
Operating Income	$609M	$727M	$1.6B	$342M	$234M	$533M	$1.1B	$838M
Operating Margin	1.9%	2.0%	4.1%	2.1%	1.2%	1.3%	3.7%	2.2%
Interest Expense	$212M	$116M	$266M	$54M	$45M	$95M	$362M	$259M
Income Before Tax	$1.1B	$952M	$1.6B	$525M	$426M	$721M	$650M	$1.4B
Tax Expense	$240M	$232M	$380M	$138M	$179M	$321M	$213M	$436M
Net Income	$548M	$342M	$829M	$208M	$102M	$137M	$219M	$617M
Net Margin	1.7%	0.9%	2.1%	1.3%	0.5%	0.3%	0.7%	1.6%
EPS (Diluted)	$6.30	$4.20	$10.20	$2.65	$1.35	$1.86	$2.94	$9.90
EBITDA	$883M	$867M	$2.2B	$494M	$321M	$891M	$1.7B	$1.3B
Shares Outstanding	86M	84M	82M	78M	75M	74M	74M	63M

SWDHY OTC