SDIP-B.STSDIP-B.STSTO

Revenue (LTM)

$5.2B

+0.6% YoY

Net Income (LTM)

$-68M

-119.3% YoY

Free Cash Flow

$745M

Revenue CAGR (5Y)

+20.0%

Marginsdeclining

FCF$0.7B

Now unprofitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	2,719	3,505↑28.9%	4,818↑37.5%	5,166↑7.2%	5,196↑0.6%
Gross Profit	1,572	2,120↑34.9%	1,518↓28.4%	895↓41.0%	315↓64.8%
Operating Income	364	641↑76.0%	836↑30.3%	895↑7.1%	454↓49.3%
Net Income	246	427↑73.7%	444↑4.0%	353↓20.5%	-68↓119.3%
EBITDA	501	863↑72.3%	1,192↑38.2%	1,148↓3.7%	1,170↑1.9%
EPS Diluted	6.55	11.48↑75.3%	8.93↓22.2%	8.92↓0.1%	-2.18↓124.4%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	369	383↑3.9%	557↑45.4%	435↓21.9%	835↑92.0%
Total Current Assets	1,398	1,899↑35.9%	2,368↑24.7%	2,570↑8.5%	2,758↑7.3%
Total Assets	5,692	8,096↑42.2%	9,105↑12.5%	10,441↑14.7%	9,799↓6.1%
Total Current Liabilities	929	1,003↑8.0%	1,178↑17.4%	1,604↑36.2%	1,320↓17.7%
Total Liabilities	3,163	4,574↑44.6%	5,148↑12.6%	5,990↑16.4%	5,700↓4.8%
Total Equity	2,524	3,517↑39.3%	3,952↑12.4%	4,445↑12.5%	4,093↓7.9%
Total Debt	1,363	2,318↑70.1%	3,133↑35.2%	3,244↑3.6%	3,910↑20.5%
Net Debt	994	1,935↑94.7%	2,576↑33.1%	2,842↑10.3%	3,075↑8.2%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	385	565↑46.5%	619↑9.6%	823↑33.0%	886↑7.7%
Capital Expenditure	-51	-208↓306.3%	-189↑8.8%	-227↓19.9%	-141↑37.9%
Free Cash Flow	334	357↑6.8%	435↑21.8%	596↑37.0%	745↑25.0%
Stock-Based Comp	0	0	0	0	0
Net Change in Cash	89	14↓83.9%	174↑1106.9%	-115↓166.2%	399↑447.0%

Values in millions except EPS · Ratios shown as percentages · Click any metric to drill down

Explore More

Filter and sort all 500 stocks

Today's biggest gainers and losers

Visual sector performance