Also trades as: U06.SI (SES) · $vol 0M · UILCF (OTC) · $vol 0M

$49.56

+0.00 (+0.00%)

OTC · Real Estate · Real Estate - Diversified · Tech Score Sell · Power 42 · $3.6B mcap · 8M float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$783M +6.9% ▲

5Y CAGR: +2.8%

Gross Profit

$369M +14.8% ▲

5Y CAGR: +9.6%

Operating Income

$281M +14.9% ▲

5Y CAGR: -15.2%

Net Income

$272M -4.2% ▼

5Y CAGR: +24.7%

EPS (Diluted)

$3.80 -5.0% ▼

5Y CAGR: +24.7%

EBITDA

$413M -2.6% ▼

5Y CAGR: +20.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$554M	$691M	$685M	$732M	$783M
YoY Growth	-18.7%	+24.8%	-1.0%	+7.0%	+6.9%
Cost of Revenue	$286M	$369M	$395M	$411M	$414M
Gross Profit	$219M	$242M	$290M	$322M	$369M
Gross Margin	39.5%	35.0%	42.3%	43.9%	47.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$57M	$63M	$81M	$45M	$53M
Operating Expenses	$40M	$51M	$81M	$77M	$89M
Operating Income	$179M	$191M	$209M	$244M	$281M
Operating Margin	32.2%	27.6%	30.6%	33.4%	35.8%
Interest Expense	$7M	$13M	$10M	$17M	$20M
Income Before Tax	$368M	$514M	$338M	$362M	$350M
Tax Expense	$38M	$41M	$45M	$50M	$53M
Net Income	$331M	$455M	$271M	$284M	$272M
Net Margin	59.8%	65.8%	39.6%	38.8%	34.8%
EPS (Diluted)	$4.60	$6.40	$3.80	$4.00	$3.80
EBITDA	$416M	$571M	$398M	$424M	$413M
Shares Outstanding	72M	72M	72M	72M	72M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$351M	$327M	$359M	$355M	$378M	$372M	$411M	$382M
Cost of Revenue	$216M	$191M	$203M	$193M	$217M	$0	$414M	$219M
Gross Profit	$135M	$136M	$156M	$161M	$161M	$372M	-$3M	$163M
Gross Margin	38.3%	41.5%	43.4%	45.4%	42.5%	100.0%	-0.7%	42.7%
R&D Expenses	$15M	$15M	$14M	$0	$0	$0	$0	$0
SG&A Expenses	$22M	$22M	$47M	$36M	$9M	$43M	$9M	$43M
Operating Expenses	$33M	$36M	$41M	$36M	$47M	$43M	$45M	$24M
Operating Income	$101M	$100M	$114M	$318M	-$74M	$329M	-$48M	$139M
Operating Margin	28.9%	30.6%	31.9%	89.7%	-19.5%	88.3%	-11.7%	36.4%
Interest Expense	$10M	$7M	$8M	$0	$17M	$0	$20M	$10M
Income Before Tax	$131M	$201M	$137M	$140M	$222M	$146M	$204M	$252M
Tax Expense	$25M	$22M	$23M	$24M	$25M	$25M	$27M	$24M
Net Income	$95M	$168M	$102M	$104M	$181M	$111M	$161M	$214M
Net Margin	27.2%	51.5%	28.5%	29.2%	47.8%	29.9%	39.1%	56.1%
EPS (Diluted)	$1.33	$2.40	$1.43	$1.44	$2.60	$1.56	$2.20	$3.00
EBITDA	$464M	$412M	$142M	$659M	-$235M	$0	$244M	$282M
Shares Outstanding	72M	71M	72M	72M	72M	71M	72M	72M

UILCY OTC