Super Micro Computer (SMCI) Financials

$43.97 -0.79 (-1.76%)

Closing price 08/28/2025 04:00 PM Eastern

Extended Trading

$43.35 -0.62 (-1.41%)

As of 07:24 AM Eastern

Annual Income Statements for Super Micro Computer

This table shows Super Micro Computer's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025
Period end date	6/30/2015	6/30/2016	6/30/2017	6/30/2018	6/30/2019	6/30/2020	6/30/2021	6/30/2022	6/30/2023	6/30/2024	6/30/2025
Net Income / (Loss) Attributable to Common Shareholders	93	72	67	46	72	84	112	285	640	1,153	1,049
Consolidated Net Income / (Loss)	93	72	67	46	72	84	112	285	640	1,153	1,049
Net Income / (Loss) Continuing Operations	93	72	67	46	72	84	112	285	640	1,153	1,049
Total Pre-Tax Income	133	107	92	88	90	85	119	337	754	1,214	1,212
Total Operating Income	133	107	95	95	97	86	124	335	761	1,211	1,253
Total Gross Profit	307	331	350	430	496	526	535	800	1,283	2,061	2,430
Total Revenue	1,954	2,225	2,485	3,360	3,500	3,339	3,557	5,196	7,123	14,989	21,972
Operating Revenue	1,954	2,225	2,485	3,360	3,500	3,339	3,557	5,196	7,123	14,989	21,972
Total Cost of Revenue	1,648	1,895	2,135	2,930	3,005	2,813	3,023	4,396	5,840	12,928	19,542
Operating Cost of Revenue	1,648	1,895	2,135	2,930	3,005	2,813	3,023	4,396	5,840	12,928	19,542
Total Operating Expenses	174	223	255	335	398	441	411	465	522	851	1,177
Selling, General & Admin Expense	25	40	45	99	141	134	101	102	100	197	267
Marketing Expense	47	58	66	72	77	85	86	90	115	190	273
Research & Development Expense	101	124	144	165	180	221	224	272	307	464	637
Total Other Income / (Expense), net	-0.01	-0.09	-3.28	-6.50	-7.71	-0.83	-5.32	1.67	-6.85	3.37	-41
Interest Expense	0.97	1.59	2.30	5.73	6.69	2.24	2.49	6.41	10	19	60
Other Income / (Expense), net	0.96	1.51	-0.98	-0.77	-1.02	1.41	-2.83	8.08	3.65	23	18
Income Tax Expense	40	35	24	38	15	2.92	6.94	53	111	63	157
Other Gains / (Losses), net	-	-	-0.30	-3.61	-2.72	2.40	0.17	1.21	-3.63	1.82	-6.21
Basic Earnings per Share	$1.99	$1.50	$1.38	$0.94	$1.44	$1.65	$2.19	$0.55	$1.21	$2.07	$1.77
Weighted Average Basic Shares Outstanding	46.43M	47.92M	48.38M	49.35M	49.92M	50.99M	51.16M	514.79M	529.25M	555.88M	593.67M
Diluted Earnings per Share	$1.85	$1.39	$1.29	$0.89	$1.39	$1.60	$2.09	$0.53	$1.14	$1.92	$1.68
Weighted Average Diluted Shares Outstanding	50.09M	51.84M	51.68M	52.15M	51.72M	52.84M	53.51M	536.16M	559.70M	602.15M	628.40M
Weighted Average Basic & Diluted Shares Outstanding	46.50M	48.66M	48.40M	49.10M	49.90M	52.44M	50.59M	52.35M	52.91M	-	594.27M

This table shows Super Micro Computer's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025	Q4 2025
Period end date	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025	6/30/2025
Net Income / (Loss) Attributable to Common Shareholders	176	86	194	157	296	402	297	424	321	109	195
Consolidated Net Income / (Loss)	176	86	194	157	296	402	297	424	321	109	195
Net Income / (Loss) Continuing Operations	178	86	192	157	296	402	298	424	321	109	195
Total Pre-Tax Income	207	98	225	177	355	382	299	499	375	115	223
Total Operating Income	215	99	227	173	371	378	288	509	369	147	228
Total Gross Profit	337	226	372	354	564	597	546	776	670	440	544
Total Revenue	1,803	1,283	2,185	2,120	3,665	3,850	5,355	5,937	5,678	4,600	5,757
Operating Revenue	1,803	1,283	2,185	2,120	3,665	3,850	5,355	5,937	5,678	4,600	5,757
Total Cost of Revenue	1,466	1,057	1,813	1,766	3,101	3,253	4,809	5,162	5,008	4,160	5,213
Operating Cost of Revenue	1,466	1,057	1,813	1,766	3,101	3,253	4,809	5,162	5,008	4,160	5,213
Total Operating Expenses	122	127	145	181	193	219	258	266	301	293	316
Selling, General & Admin Expense	23	24	28	33	37	53	74	65	64	71	68
Marketing Expense	28	25	32	37	47	50	56	69	80	60	65
Research & Development Expense	71	78	85	111	109	116	127	132	158	163	183
Total Other Income / (Expense), net	-9.44	-1.37	-0.15	4.75	-16	3.79	10	-10	6.42	-32	-5.67
Interest Expense	1.76	1.29	3.51	1.86	8.13	6.25	3.11	17	6.54	13	22
Other Income / (Expense), net	-6.34	-0.08	2.01	6.61	-7.89	10	14	7.23	13	-18	17
Income Tax Expense	30	11	31	20	62	-20	1.56	75	57	5.84	19
Other Gains / (Losses), net	-	-1.01	-	-0.05	2.02	0.37	-	-0.02	2.52	-0.45	-8.26
Basic Earnings per Share	$3.31	$1.61	$0.37	$0.30	$0.55	$0.71	$0.53	$0.72	$0.54	$0.18	$0.33
Weighted Average Basic Shares Outstanding	53.16M	53.28M	529.25M	530.93M	541.35M	564.78M	555.88M	589.56M	592.51M	595.04M	593.67M
Diluted Earnings per Share	$3.14	$1.53	$0.37	$0.27	$0.51	$0.66	$0.53	$0.67	$0.51	$0.17	$0.33
Weighted Average Diluted Shares Outstanding	56.14M	56.23M	559.70M	571.85M	580.78M	614.31M	602.15M	639.15M	636.05M	621.81M	628.40M
Basic & Diluted Earnings per Share	-	-	$0.37	-	-	-	$0.53	-	-	-	$0.33
Weighted Average Basic & Diluted Shares Outstanding	53.64M	52.49M	52.91M	53.31M	55.93M	58.56M	0.00	-	593.48M	596.82M	594.27M

This table details how cash moves in and out of Super Micro Computer's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025
Period end date	6/30/2015	6/30/2016	6/30/2017	6/30/2018	6/30/2019	6/30/2020	6/30/2021	6/30/2022	6/30/2023	6/30/2024	6/30/2025
Net Change in Cash & Equivalents	-2.56	86	-68	7.59	142	-50	21	35	172	1,229	3,502
Net Cash From Operating Activities	-46	108	-96	84	263	-30	123	-441	664	-2,486	1,660
Net Cash From Continuing Operating Activities	-46	108	-96	84	263	-30	123	-441	664	-2,486	1,660
Net Income / (Loss) Continuing Operations	93	72	67	46	72	84	112	285	640	1,153	1,049
Consolidated Net Income / (Loss)	93	72	67	46	72	84	112	285	640	1,153	1,049
Depreciation Expense	8.09	13	16	22	24	28	28	32	35	39	58
Amortization Expense	-	-	-	-	-	-	-	-	0.00	2.29	10
Non-Cash Adjustments To Reconcile Net Income	12	23	35	39	67	35	30	18	55	241	367
Changes in Operating Assets and Liabilities, net	-158	-0.76	-214	-23	99	-179	-47	-777	-66	-3,921	175
Net Cash From Investing Activities	-36	-35	-29	-26	-25	-44	-58	-46	-39	-194	-183
Net Cash From Continuing Investing Activities	-36	-35	-29	-26	-25	-44	-58	-46	-39	-194	-183
Purchase of Property, Plant & Equipment	-35	-34	-29	-25	-25	-44	-58	-45	-37	-124	-127
Acquisitions	-	-	-	-	-	0.00	0.00	0.00	-2.19	-0.30	0.00
Purchase of Investments	-0.66	0.00	0.00	-2.10	-	-	-	-1.10	-0.50	-70	-56
Net Cash From Financing Activities	80	13	58	-51	-96	24	-44	523	-448	3,912	2,024
Net Cash From Continuing Financing Activities	80	13	58	-51	-96	24	-44	523	-448	3,912	2,055
Repayment of Debt	-36	-34	-141	-221	-135	-161	-61	-641	-1,394	-1,968	-1,769
Repurchase of Common Equity	0.00	0.00	-18	-	0.00	0.00	-130	0.00	-150	0.00	-200
Issuance of Debt	85	34	207	172	42	165	127	1,153	1,094	3,852	4,328
Issuance of Common Equity	-	-	-	-	-	-	-	0.00	0.00	2,314	0.00
Other Financing Activities, net	31	13	9.86	-1.43	-3.05	20	20	11	2.27	-287	-304
Effect of Exchange Rate Changes	-0.27	-0.06	-	-	-0.12	0.38	0.56	-0.68	-3.40	-2.19	1.67
Cash Interest Paid	0.93	1.63	2.08	4.54	3.86	2.17	1.95	5.49	8.54	16	25
Cash Income Taxes Paid	31	37	31	15	24	43	2.91	20	115	392	327

This table details how cash moves in and out of Super Micro Computer's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025	Q4 2025
Period end date	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025	6/30/2025
Net Change in Cash & Equivalents	66	58	78	103	183	1,390	-446	419	-658	1,106	2,635
Net Cash From Operating Activities	161	198	-9.34	270	-595	-1,520	-642	409	-240	627	864
Net Cash From Continuing Operating Activities	161	198	-9.34	270	-595	-1,520	-642	409	-240	627	864
Net Income / (Loss) Continuing Operations	176	86	194	157	296	402	297	424	321	109	195
Consolidated Net Income / (Loss)	176	86	194	157	296	402	297	424	321	109	195
Depreciation Expense	8.65	8.74	8.97	9.16	9.62	10	12	14	15	11	19
Non-Cash Adjustments To Reconcile Net Income	23	17	13	54	53	50	84	62	78	128	99
Changes in Operating Assets and Liabilities, net	-47	87	-225	50	-954	-1,983	-1,035	-91	-653	379	540
Net Cash From Investing Activities	-9.89	-7.99	-11	-7.63	-15	-109	-62	-44	-28	-33	-79
Net Cash From Continuing Investing Activities	-9.89	-7.99	-11	-7.63	-15	-109	-62	-44	-28	-33	-79
Purchase of Property, Plant & Equipment	-9.89	-7.99	-8.18	-2.63	-15	-93	-14	-44	-28	-33	-23
Purchase of Investments	-	-	-0.50	-5.00	-0.18	-16	-48	0.00	-	-	-56
Net Cash From Financing Activities	-85	-131	99	-160	792	3,021	259	50	-387	512	1,849
Net Cash From Continuing Financing Activities	-85	-131	99	-160	792	3,021	259	50	-387	512	1,881
Repayment of Debt	-150	-5.79	-824	-139	-638	-1,163	-28	-1,106	-468	-189	-6.06
Issuance of Debt	65	20	930	0.00	858	2,657	338	1,185	122	735	2,286
Other Financing Activities, net	0.40	0.56	-3.11	-21	-10	-205	-51	-29	-41	-34	-199
Effect of Exchange Rate Changes	-0.22	-0.58	-1.13	-0.20	0.37	-1.80	-0.56	4.50	-3.66	-0.01	0.85
Cash Interest Paid	2.01	1.14	1.32	2.21	7.13	5.47	1.20	11	7.55	5.04	1.44
Cash Income Taxes Paid	69	11	7.91	9.00	209	83	91	3.34	54	213	57

This table presents Super Micro Computer's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025
Period end date	6/30/2015	6/30/2016	6/30/2017	6/30/2018	6/30/2019	6/30/2020	6/30/2021	6/30/2022	6/30/2023	6/30/2024	6/30/2025
Total Assets	1,090	1,191	1,515	1,770	1,683	1,919	2,242	3,205	3,675	9,826	14,018
Total Current Assets	914	954	1,261	1,531	1,422	1,593	1,867	2,806	3,179	8,932	12,302
Cash & Equivalents	95	179	111	115	248	211	232	267	440	1,670	5,170
Accounts Receivable	323	175	324	451	394	404	464	835	1,148	2,737	2,204
Inventories, net	463	517	737	853	670	851	1,041	1,546	1,446	4,333	4,680
Prepaid Expenses	7.52	79	89	111	110	127	130	159	145	192	247
Plant, Property, & Equipment, net	163	188	196	197	207	234	275	286	290	414	504
Total Noncurrent Assets	12	49	58	42	53	92	100	113	205	480	1,212
Noncurrent Deferred & Refundable Income Taxes	4.50	34	39	26	41	55	63	70	163	365	607
Other Noncurrent Operating Assets	5.23	13	11	14	11	34	32	43	42	115	605
Total Liabilities & Shareholders' Equity	1,090	1,191	1,515	1,770	1,683	1,919	2,242	3,205	3,675	9,826	14,018
Total Liabilities	471	495	741	926	741	853	1,146	1,779	1,703	4,409	7,717
Total Current Liabilities	454	410	673	812	606	708	969	1,470	1,375	2,346	2,345
Short-Term Debt	93	54	161	116	24	24	63	449	170	402	75
Accounts Payable	300	267	397	527	360	418	612	655	777	1,472	1,282
Accrued Expenses	47	84	113	102	115	155	179	212	164	260	566
Current Deferred Revenue	-	-	-	59	94	106	101	111	135	193	369
Current Deferred & Payable Income Tax Liabilities	14	5.05	1.36	7.19	13	4.70	13	42	129	18	53
Total Noncurrent Liabilities	17	85	69	114	135	145	177	309	328	2,063	5,372
Long-Term Debt	0.93	40	0.00	-	0.00	5.70	35	148	0.00	1,698	4,645
Noncurrent Deferred Revenue	-	-	-	90	109	98	101	123	170	223	363
Other Noncurrent Operating Liabilities	16	45	69	25	26	42	41	39	158	142	364
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	619	697	774	844	941	1,066	1,096	1,426	1,972	5,417	6,302
Total Preferred & Common Equity	619	696	774	843	941	1,066	1,096	1,426	1,972	5,417	6,302
Total Common Equity	619	696	774	843	941	1,066	1,096	1,426	1,972	5,417	6,302
Common Stock	247	279	308	332	350	390	438	482	538	2,831	2,866
Retained Earnings	374	419	486	532	612	696	658	943	1,433	2,586	3,435
Accumulated Other Comprehensive Income / (Loss)	-0.08	-0.09	-0.08	0.17	-0.08	-0.15	0.45	0.91	0.64	0.71	0.71
Noncontrolling Interest	0.16	0.18	0.17	0.16	0.16	0.17	0.17	0.17	0.17	0.16	0.18

This table presents Super Micro Computer's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025
Total Assets	3,301	3,075	3,193	3,675	4,096	5,405	8,863	9,826	10,851	9,728	10,739
Total Current Assets	2,880	2,650	2,715	3,179	3,571	4,842	8,064	8,932	9,852	8,667	9,514
Cash & Equivalents	238	305	363	440	543	726	2,115	1,670	2,089	1,430	2,536
Accounts Receivable	736	768	672	1,148	846	1,503	1,650	2,737	2,732	3,060	2,643
Inventories, net	1,736	1,422	1,540	1,446	2,053	2,467	4,125	4,333	4,931	3,596	3,870
Prepaid Expenses	169	155	140	145	129	147	174	192	101	581	465
Plant, Property, & Equipment, net	291	289	290	290	292	297	386	414	451	477	493
Total Noncurrent Assets	131	136	187	205	233	266	413	480	549	584	732
Noncurrent Deferred & Refundable Income Taxes	89	96	149	163	186	218	330	365	412	441	481
Other Noncurrent Operating Assets	37	37	39	42	48	47	83	115	137	143	251
Total Liabilities & Shareholders' Equity	3,301	3,075	3,193	3,675	4,096	5,405	8,863	9,826	10,851	9,728	10,739
Total Liabilities	1,676	1,256	1,424	1,703	1,930	2,328	3,769	4,409	4,974	3,490	4,359
Total Current Liabilities	1,353	917	1,092	1,375	1,605	1,992	1,718	2,346	2,871	1,358	1,428
Short-Term Debt	101	28	54	170	41	276	82	402	494	155	64
Accounts Payable	785	560	642	777	1,084	1,262	1,092	1,472	1,683	549	643
Accrued Expenses	214	170	155	164	153	214	290	260	309	229	345
Current Deferred Revenue	185	121	149	135	166	193	233	193	306	309	353
Current Deferred & Payable Income Tax Liabilities	68	39	93	129	161	46	20	18	80	115	24
Total Noncurrent Liabilities	323	339	332	328	326	336	2,051	2,063	2,103	2,132	2,931
Long-Term Debt	149	142	133	0.00	105	99	1,782	1,772	1,765	1,754	2,428
Noncurrent Deferred Revenue	135	160	161	170	174	190	203	223	252	289	313
Other Noncurrent Operating Liabilities	40	37	37	158	46	46	66	68	86	89	190
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	1,625	1,819	1,769	1,972	2,166	3,077	5,094	5,417	5,877	6,238	6,379
Total Preferred & Common Equity	1,625	1,819	1,768	1,972	2,165	3,077	5,094	5,417	5,877	6,238	6,379
Total Common Equity	1,625	1,819	1,768	1,972	2,165	3,077	5,094	5,417	5,877	6,238	6,379
Common Stock	497	515	528	538	575	1,190	2,805	2,831	2,866	2,907	2,939
Retained Earnings	1,127	1,304	1,239	1,433	1,590	1,886	2,288	2,586	3,010	3,331	3,439
Accumulated Other Comprehensive Income / (Loss)	0.51	0.61	0.68	0.64	0.65	0.66	0.55	0.71	0.80	0.65	0.66
Noncontrolling Interest	0.17	0.17	0.17	0.17	0.16	0.16	0.16	0.16	0.16	0.16	0.16

This table displays calculated financial ratios and metrics derived from Super Micro Computer's official financial filings.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025
Period end date	6/30/2015	6/30/2016	6/30/2017	6/30/2018	6/30/2019	6/30/2020	6/30/2021	6/30/2022	6/30/2023	6/30/2024	6/30/2025
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	33.20%	13.85%	11.68%	35.23%	8.32%	-4.60%	6.53%	46.06%	37.09%	110.42%	46.59%
EBITDA Growth	63.40%	-13.70%	-9.84%	5.02%	215.99%	-52.03%	29.22%	151.66%	112.84%	59.37%	5.15%
EBIT Growth	66.27%	-18.42%	-13.86%	0.05%	209.67%	-54.75%	39.11%	183.41%	122.81%	61.29%	3.08%
NOPAT Growth	69.50%	-22.06%	-3.57%	-23.18%	103.40%	2.02%	41.11%	142.12%	129.86%	76.71%	-4.95%
Net Income Growth	70.90%	-22.12%	-7.25%	-30.95%	111.57%	17.23%	32.69%	154.92%	124.43%	80.10%	-9.01%
EPS Growth	59.48%	-24.86%	-7.19%	-31.01%	112.36%	15.11%	30.63%	154.92%	124.43%	80.10%	-12.50%
Operating Cash Flow Growth	-805.49%	334.12%	-189.07%	187.69%	422.56%	-111.55%	505.34%	-458.51%	250.54%	-474.63%	166.76%
Free Cash Flow Firm Growth	-121.85%	173.72%	-274.72%	119.87%	-3,147.31%	-49.88%	-93.53%	-1,360.94%	236.51%	-537.18%	136.23%
Invested Capital Growth	47.94%	-1.08%	34.04%	3.20%	-30.19%	-38.33%	8.60%	83.26%	-3.04%	247.96%	0.08%
Revenue Q/Q Growth	5.89%	-0.25%	6.29%	9.93%	28.24%	1.27%	5.11%	12.24%	8.36%	26.82%	1.87%
EBITDA Q/Q Growth	0.98%	-10.97%	7.53%	-29.26%	37.71%	-13.61%	23.35%	54.87%	8.13%	6.39%	-2.92%
EBIT Q/Q Growth	0.75%	-13.25%	7.90%	-32.17%	5.48%	-18.44%	31.31%	62.16%	8.45%	6.35%	-4.32%
NOPAT Q/Q Growth	0.34%	-13.43%	13.41%	36.79%	28.50%	-10.01%	26.12%	54.11%	9.37%	8.75%	-6.87%
Net Income Q/Q Growth	0.92%	-14.18%	13.16%	39.28%	26.99%	-5.87%	22.72%	55.40%	8.98%	9.88%	-8.87%
EPS Q/Q Growth	2.21%	-16.77%	13.16%	41.27%	-8.28%	-6.43%	22.94%	55.40%	8.98%	9.88%	-12.95%
Operating Cash Flow Q/Q Growth	-1,574.58%	176.91%	-25.43%	516.39%	13.75%	-120.56%	435.41%	-25.19%	2.44%	-34.12%	1,020.57%
Free Cash Flow Firm Q/Q Growth	-146.59%	491.96%	-37.69%	-96.68%	478.86%	-25.85%	143.17%	-20.27%	23.28%	-40.04%	437.16%
Invested Capital Q/Q Growth	18.28%	-2.40%	3.94%	0.00%	-13.01%	14.43%	0.00%	11.85%	6.83%	22.30%	-7.63%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	15.69%	14.85%	14.08%	12.80%	28.31%	15.76%	15.03%	15.40%	18.01%	13.75%	11.06%
EBITDA Margin	7.25%	5.50%	4.44%	3.45%	6.88%	3.46%	4.20%	7.23%	11.23%	8.50%	6.10%
Operating Margin	6.79%	4.83%	3.82%	2.82%	5.56%	2.57%	3.48%	6.45%	10.69%	8.08%	5.70%
EBIT Margin	6.84%	4.90%	3.78%	2.80%	5.50%	2.61%	3.40%	6.61%	10.74%	8.23%	5.79%
Profit (Net Income) Margin	4.74%	3.24%	2.69%	1.37%	4.11%	2.52%	3.14%	5.49%	8.98%	7.69%	4.77%
Tax Burden Percent	69.78%	67.11%	72.99%	52.33%	160.67%	99.39%	94.30%	84.66%	84.85%	94.94%	86.55%
Interest Burden Percent	99.28%	98.54%	97.55%	93.90%	186.09%	97.43%	97.95%	98.13%	98.63%	98.43%	95.31%
Effective Tax Rate	30.22%	32.89%	26.68%	43.58%	33.25%	3.44%	5.85%	15.70%	14.67%	5.21%	12.94%
Return on Invested Capital (ROIC)	17.95%	11.79%	9.77%	6.45%	10.41%	7.15%	12.69%	20.83%	37.57%	30.11%	18.65%
ROIC Less NNEP Spread (ROIC-NNEP)	17.97%	11.91%	21.62%	-29.41%	18.45%	6.37%	15.69%	23.57%	5.48%	34.39%	451.87%
Return on Net Nonoperating Assets (RNNOA)	-0.94%	-0.83%	-0.67%	-0.74%	-4.71%	-1.30%	-2.34%	1.78%	0.10%	1.09%	-0.75%
Return on Equity (ROE)	17.01%	10.96%	9.09%	5.71%	8.06%	5.85%	10.35%	22.61%	37.67%	31.20%	17.90%
Cash Return on Invested Capital (CROIC)	-20.72%	12.87%	-19.32%	3.30%	-38.35%	54.57%	4.44%	-37.95%	40.66%	-80.60%	18.57%
Operating Return on Assets (OROA)	14.17%	9.56%	6.94%	5.72%	11.15%	4.84%	5.82%	12.60%	22.23%	18.27%	10.66%
Return on Assets (ROA)	9.81%	6.32%	4.94%	2.81%	8.33%	4.68%	5.38%	10.47%	18.61%	17.08%	8.80%
Return on Common Equity (ROCE)	17.00%	10.95%	9.09%	5.71%	16.11%	5.85%	10.35%	22.61%	37.67%	31.20%	17.90%
Return on Equity Simple (ROE_SIMPLE)	14.95%	10.35%	8.64%	-	7.64%	7.91%	10.20%	20.00%	32.45%	21.28%	0.00%
Net Operating Profit after Tax (NOPAT)	93	72	70	53	81	83	117	283	649	1,148	1,091
NOPAT Margin	4.74%	3.24%	2.80%	1.59%	4.63%	2.48%	3.28%	5.44%	9.12%	7.66%	4.96%
Net Nonoperating Expense Percent (NNEP)	-0.02%	-0.13%	-11.86%	35.85%	-8.03%	0.78%	-3.00%	-2.74%	32.10%	-4.28%	-433.22%
Return On Investment Capital (ROIC_SIMPLE)	12.97%	9.13%	7.44%	-	8.40%	7.55%	9.77%	13.97%	30.32%	15.12%	9.90%
Cost of Revenue to Revenue	84.31%	85.15%	85.92%	87.20%	171.69%	84.24%	84.97%	84.60%	81.99%	86.25%	88.94%
SG&A Expenses to Revenue	1.28%	1.82%	1.80%	2.93%	8.07%	4.01%	2.83%	1.97%	1.40%	1.32%	1.22%
R&D to Revenue	5.19%	5.58%	5.79%	4.91%	10.28%	6.63%	6.31%	5.24%	4.31%	3.09%	2.90%
Operating Expenses to Revenue	8.90%	10.02%	10.27%	9.98%	22.76%	13.19%	11.54%	8.95%	7.33%	5.68%	5.36%
Earnings before Interest and Taxes (EBIT)	134	109	94	94	192	87	121	343	765	1,233	1,271
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	142	122	110	116	241	116	149	376	800	1,274	1,340
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	2.26	1.73	1.55	1.46	2.09	1.38	1.60	1.47	6.63	8.86	4.64
Price to Tangible Book Value (P/TBV)	2.26	1.73	1.55	1.46	1.03	1.38	1.60	1.47	6.63	8.86	4.64
Price to Revenue (P/Rev)	0.72	0.54	0.48	0.37	0.56	0.44	0.49	0.40	1.84	3.20	1.33
Price to Earnings (P/E)	15.11	16.68	17.95	26.72	27.34	17.48	15.70	7.34	20.44	41.62	27.89
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	6.62%	5.99%	5.57%	3.74%	14.90%	5.72%	6.37%	13.62%	4.89%	2.40%	3.59%
Enterprise Value to Invested Capital (EV/IC)	2.27	1.83	1.52	1.46	2.56	1.46	1.69	1.38	7.53	8.19	4.92
Enterprise Value to Revenue (EV/Rev)	0.71	0.50	0.50	0.37	0.43	0.39	0.45	0.47	1.80	3.23	1.31
Enterprise Value to EBITDA (EV/EBITDA)	9.84	9.12	11.27	10.64	12.57	11.17	10.84	6.45	16.02	38.04	21.49
Enterprise Value to EBIT (EV/EBIT)	10.44	10.23	13.23	13.11	15.73	14.82	13.36	7.06	16.75	39.31	22.65
Enterprise Value to NOPAT (EV/NOPAT)	15.07	15.46	17.86	23.05	18.67	15.60	13.87	8.58	19.73	42.25	26.40
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	10.32	0.00	14.61	5.77	0.00	13.16	0.00	19.31	0.00	17.35
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	14.15	0.00	45.04	0.00	2.05	39.63	0.00	18.23	0.00	26.51
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.15	0.13	0.21	0.14	0.05	0.03	0.09	0.42	0.09	0.40	0.75
Long-Term Debt to Equity	0.00	0.06	0.00	0.00	0.00	0.01	0.03	0.10	0.00	0.33	0.74
Financial Leverage	-0.05	-0.07	-0.03	0.03	-0.26	-0.20	-0.15	0.08	0.02	0.03	0.00
Leverage Ratio	1.73	1.73	1.84	2.03	3.87	1.79	1.92	2.16	2.02	1.83	2.03
Compound Leverage Factor	1.72	1.71	1.80	1.91	3.60	1.75	1.88	2.12	2.00	1.80	1.94
Debt to Total Capital	13.23%	11.84%	17.26%	12.10%	4.90%	2.68%	8.22%	29.51%	7.94%	28.64%	42.83%
Short-Term Debt to Total Capital	13.10%	6.78%	17.26%	12.10%	4.90%	2.16%	5.31%	22.21%	7.94%	5.30%	0.68%
Long-Term Debt to Total Capital	0.13%	5.06%	0.00%	0.00%	0.00%	0.52%	2.90%	7.30%	0.00%	23.34%	42.14%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.02%	0.02%	0.02%	0.02%	0.03%	0.02%	0.01%	0.01%	0.01%	0.00%	0.00%
Common Equity to Total Capital	86.74%	88.13%	82.72%	87.88%	195.06%	97.30%	91.77%	70.49%	92.05%	71.36%	57.17%
Debt to EBITDA	0.67	0.77	1.46	1.00	0.20	0.25	0.66	1.59	0.21	1.71	3.52
Net Debt to EBITDA	-0.03	-0.72	0.38	-0.01	-3.76	-1.59	-0.93	0.88	-0.34	0.40	-0.34
Long-Term Debt to EBITDA	0.01	0.33	0.00	0.00	0.00	0.05	0.23	0.39	0.00	1.39	3.47
Debt to NOPAT	1.02	1.30	2.32	2.17	0.58	0.36	0.84	2.11	0.26	1.89	4.33
Net Debt to NOPAT	-0.04	-1.22	0.61	-0.03	-5.58	-2.22	-1.19	1.17	-0.42	0.44	-0.41
Long-Term Debt to NOPAT	0.01	0.55	0.00	0.00	0.00	0.07	0.30	0.52	0.00	1.54	4.26
Altman Z-Score	4.97	4.67	3.73	3.78	8.31	3.99	3.58	3.59	8.37	9.64	5.34
Noncontrolling Interest Sharing Ratio	0.03%	0.03%	0.02%	0.02%	52.76%	0.02%	0.02%	0.01%	0.01%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	2.01	2.33	1.88	1.89	4.69	2.25	1.93	1.91	2.31	3.81	5.25
Quick Ratio	0.92	0.86	0.65	0.70	2.12	0.87	0.72	0.75	1.16	1.88	3.14
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-107	79	-138	27	1,258	631	41	-515	703	-3,072	1,086
Operating Cash Flow to CapEx	-131.41%	316.60%	-327.56%	339.78%	2,113.20%	-68.42%	211.93%	-975.61%	1,803.55%	-2,000.32%	1,304.51%
Free Cash Flow to Firm to Interest Expense	-110.74	49.42	-59.85	4.78	-120.51	282.09	16.43	-80.28	66.99	-158.76	18.23
Operating Cash Flow to Interest Expense	-47.80	67.75	-41.82	14.73	78.49	-13.57	49.48	-68.74	63.25	-128.46	27.86
Operating Cash Flow Less CapEx to Interest Expense	-84.17	46.35	-54.59	10.40	71.06	-33.40	26.13	-75.78	59.75	-134.88	25.72
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	2.07	1.95	1.84	2.05	4.06	1.85	1.71	1.91	2.07	2.22	1.84
Accounts Receivable Turnover	7.30	8.94	9.96	8.67	16.57	8.38	8.20	8.00	7.19	7.72	8.89
Inventory Turnover	4.23	3.87	3.41	3.69	7.89	3.70	3.19	3.40	3.91	4.47	4.34
Fixed Asset Turnover	13.31	12.68	12.96	17.14	17.33	15.14	13.99	18.53	24.73	42.57	47.84
Accounts Payable Turnover	6.35	6.68	6.43	6.34	13.54	7.23	5.87	6.94	8.16	11.50	14.19
Days Sales Outstanding (DSO)	49.99	40.81	36.64	42.11	88.11	43.58	44.51	45.60	50.80	47.31	41.04
Days Inventory Outstanding (DIO)	86.32	94.43	107.15	99.01	185.05	98.72	114.25	107.38	93.47	81.58	84.17
Days Payable Outstanding (DPO)	57.50	54.64	56.78	57.55	107.82	50.48	62.18	52.63	44.75	31.75	25.72
Cash Conversion Cycle (CCC)	78.81	80.61	87.01	83.58	165.35	91.82	96.58	100.35	99.51	97.13	99.49
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	615	609	816	842	1,430	882	958	1,755	1,702	5,922	5,852
Invested Capital Turnover	3.79	3.64	3.49	4.05	4.50	2.89	3.87	3.83	4.12	3.93	3.76
Increase / (Decrease) in Invested Capital	199	-6.64	207	26	588	-548	76	797	-53	4,220	4.53
Enterprise Value (EV)	1,395	1,115	1,243	1,232	1,514	1,290	1,618	2,424	12,813	48,483	28,801
Market Capitalization	1,398	1,203	1,200	1,233	965	1,474	1,757	2,094	13,083	47,978	29,250
Book Value per Share	$13.09	$14.39	$15.89	$16.17	$18.86	$20.52	$21.95	$27.46	$37.57	$92.51	$10.56
Tangible Book Value per Share	$13.09	$14.39	$15.89	$16.17	$37.73	$20.52	$21.95	$27.46	$37.57	$92.51	$10.56
Total Capital	713	790	935	960	1,930	1,095	1,195	2,023	2,142	7,592	11,022
Total Debt	94	94	161	116	47	29	98	597	170	2,174	4,720
Total Long-Term Debt	0.93	40	0.00	0.00	0.00	5.70	35	148	0.00	1,772	4,645
Net Debt	-3.66	-88	42	-1.57	-452	-184	-139	329	-270	504	-450
Capital Expenditures (CapEx)	35	34	29	25	50	44	58	45	37	124	127
Debt-free, Cash-free Net Working Capital (DFCFNWC)	458	419	639	720	1,183	698	730	1,518	1,534	5,319	4,862
Debt-free Net Working Capital (DFNWC)	554	598	750	836	1,679	909	962	1,785	1,975	6,989	10,032
Net Working Capital (NWC)	460	545	589	719	1,632	885	898	1,336	1,805	6,586	9,957
Net Nonoperating Expense (NNE)	0.01	0.06	2.71	7.27	18	-1.60	4.84	-2.61	9.47	-5.01	42
Net Nonoperating Obligations (NNO)	-3.66	-88	42	-1.57	-226	-184	-139	329	-270	504	-450
Total Depreciation and Amortization (D&A)	8.09	13	16	22	48	28	28	32	35	41	69
Debt-free, Cash-free Net Working Capital to Revenue	23.45%	18.85%	25.73%	21.43%	33.78%	20.91%	20.51%	29.22%	21.54%	35.48%	22.13%
Debt-free Net Working Capital to Revenue	28.34%	26.89%	30.19%	24.86%	47.96%	27.22%	27.04%	34.36%	27.72%	46.62%	45.66%
Net Working Capital to Revenue	23.55%	24.48%	23.69%	21.41%	46.61%	26.51%	25.25%	25.72%	25.34%	43.94%	45.32%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.22	$0.15	$0.14	$0.94	$1.58	$0.17	$0.22	$0.55	$1.21	$2.07	$1.77
Adjusted Weighted Average Basic Shares Outstanding	464.34M	479.17M	483.83M	49.35M	549.09M	509.87M	511.57M	514.78M	529.25M	555.88M	593.67M
Adjusted Diluted Earnings per Share	$0.20	$0.14	$0.13	$0.89	$1.53	$0.16	$0.21	$0.53	$1.14	$1.92	$1.68
Adjusted Weighted Average Diluted Shares Outstanding	500.94M	518.36M	516.79M	52.15M	568.88M	528.38M	535.07M	536.15M	559.70M	602.15M	628.40M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.94	$0.14	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	475.21M	486.56M	484M	49.10M	499M	524.37M	505.90M	523.47M	529.06M	0.00	594.27M
Normalized Net Operating Profit after Tax (NOPAT)	93	72	70	53	162	83	117	283	649	1,148	1,091
Normalized NOPAT Margin	4.74%	3.24%	2.80%	1.59%	4.63%	2.48%	3.28%	5.44%	9.12%	7.66%	4.96%
Pre Tax Income Margin	6.79%	4.83%	3.69%	2.63%	5.12%	2.54%	3.33%	6.48%	10.59%	8.10%	5.52%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	138.45	68.38	40.82	16.41	28.76	38.94	48.74	53.52	72.90	63.74	21.34
NOPAT to Interest Expense	95.92	45.26	30.25	9.33	24.24	36.99	46.96	44.06	61.91	59.30	18.31
EBIT Less CapEx to Interest Expense	102.07	46.98	28.05	12.07	21.33	19.11	25.39	46.48	69.39	57.32	19.21
NOPAT Less CapEx to Interest Expense	59.55	23.86	17.48	5.00	16.81	17.16	23.62	37.01	58.40	52.88	16.18
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	0.00%	0.00%	27.61%	0.00%	0.00%	0.00%	116.21%	0.00%	23.44%	0.00%	19.07%

This table displays calculated financial ratios and metrics derived from Super Micro Computer's official financial filings.

Metric	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025	Q4 2025
Period end date	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025	6/30/2025
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	53.80%	-5.33%	33.59%	14.45%	103.25%	200.01%	145.08%	180.10%	54.93%	19.48%	7.51%
EBITDA Growth	271.31%	4.80%	33.85%	-20.47%	71.59%	270.10%	32.19%	181.77%	6.23%	-65.09%	-15.49%
EBIT Growth	314.03%	4.83%	35.21%	-21.50%	74.09%	292.26%	32.21%	188.31%	4.95%	-66.92%	-18.99%
NOPAT Growth	327.18%	18.81%	39.84%	-15.98%	66.54%	352.01%	46.99%	183.28%	1.77%	-65.00%	-27.32%
Net Income Growth	320.13%	11.53%	37.46%	-14.87%	68.00%	368.82%	53.56%	170.28%	8.32%	-72.97%	-34.35%
EPS Growth	302.56%	6.99%	37.46%	-14.87%	68.00%	328.76%	53.56%	170.28%	0.00%	-74.24%	-37.74%
Operating Cash Flow Growth	403.07%	186.97%	62.86%	-13.75%	-469.42%	-866.50%	-6,772.41%	51.19%	59.71%	141.41%	233.31%
Free Cash Flow Firm Growth	41.12%	111.96%	137.78%	105.26%	-200.48%	-4,535.44%	-1,682.52%	-23,364.69%	-397.90%	52.50%	105.29%
Invested Capital Growth	34.40%	1.52%	-3.04%	8.35%	62.21%	203.97%	247.96%	241.90%	146.33%	30.84%	0.08%
Revenue Q/Q Growth	-2.64%	-28.83%	70.25%	-2.98%	72.90%	5.05%	39.08%	10.88%	-4.37%	-18.99%	25.15%
EBITDA Q/Q Growth	-8.12%	-50.46%	120.65%	-20.80%	98.22%	6.85%	-21.19%	68.82%	-25.27%	-64.89%	89.38%
EBIT Q/Q Growth	-8.47%	-52.60%	131.06%	-21.70%	102.98%	6.81%	-22.12%	70.75%	-26.11%	-66.33%	90.72%
NOPAT Q/Q Growth	1.40%	-52.25%	121.68%	-21.72%	100.99%	29.59%	-27.91%	50.86%	-27.79%	-55.43%	49.72%
Net Income Q/Q Growth	-4.47%	-51.27%	125.48%	-18.89%	88.52%	35.98%	-26.14%	42.75%	-24.45%	-66.07%	79.41%
EPS Q/Q Growth	-6.27%	-51.27%	125.48%	-18.89%	88.52%	1,186.27%	-26.14%	42.75%	-23.88%	-66.67%	94.12%
Operating Cash Flow Q/Q Growth	-48.63%	23.07%	-104.71%	2,996.08%	-320.02%	-155.35%	57.76%	163.71%	-158.63%	361.42%	37.79%
Free Cash Flow Firm Q/Q Growth	21.71%	126.15%	286.63%	-93.35%	-4,568.96%	-285.98%	-37.95%	2.23%	4.36%	63.18%	115.07%
Invested Capital Q/Q Growth	2.99%	-5.25%	6.83%	3.92%	54.19%	77.56%	22.30%	2.11%	11.09%	-5.68%	-7.63%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	18.71%	17.64%	17.01%	16.69%	15.40%	15.52%	10.20%	13.06%	11.80%	9.57%	9.45%
EBITDA Margin	12.06%	8.40%	10.88%	8.88%	10.18%	10.36%	5.87%	8.94%	6.98%	3.03%	4.58%
Operating Margin	11.93%	7.72%	10.38%	8.14%	10.14%	9.83%	5.39%	8.58%	6.49%	3.19%	3.97%
EBIT Margin	11.58%	7.71%	10.47%	8.45%	9.92%	10.09%	5.65%	8.70%	6.72%	2.79%	4.26%
Profit (Net Income) Margin	9.77%	6.69%	8.86%	7.41%	8.08%	10.45%	5.55%	7.15%	5.65%	2.36%	3.39%
Tax Burden Percent	85.07%	87.85%	85.93%	88.57%	83.27%	105.33%	99.30%	85.02%	85.48%	94.54%	87.62%
Interest Burden Percent	99.16%	98.70%	98.47%	98.96%	97.76%	98.39%	98.97%	96.64%	98.29%	89.57%	90.91%
Effective Tax Rate	14.28%	11.11%	13.90%	11.40%	17.30%	-5.23%	0.52%	14.97%	15.19%	5.08%	8.67%
Return on Invested Capital (ROIC)	46.37%	28.54%	36.83%	31.34%	35.19%	37.98%	21.08%	35.09%	24.28%	11.69%	13.61%
ROIC Less NNEP Spread (ROIC-NNEP)	68.90%	24.81%	31.15%	29.21%	39.79%	35.94%	29.84%	42.70%	36.62%	32.34%	152.32%
Return on Net Nonoperating Assets (RNNOA)	-1.69%	0.98%	0.54%	-3.00%	-3.96%	-2.24%	0.95%	-1.20%	0.51%	-0.83%	-0.25%
Return on Equity (ROE)	44.69%	29.51%	37.37%	28.34%	31.22%	35.74%	22.02%	33.89%	24.78%	10.86%	13.36%
Cash Return on Invested Capital (CROIC)	10.20%	36.05%	40.66%	28.49%	-13.70%	-68.19%	-80.60%	-72.92%	-54.18%	-5.76%	18.57%
Operating Return on Assets (OROA)	26.77%	16.19%	21.68%	16.89%	21.65%	19.78%	12.54%	21.89%	18.49%	6.15%	7.84%
Return on Assets (ROA)	22.58%	14.04%	18.35%	14.80%	17.62%	20.50%	12.33%	17.98%	15.54%	5.20%	6.25%
Return on Common Equity (ROCE)	44.68%	29.51%	37.37%	28.33%	31.22%	35.74%	22.02%	33.89%	24.78%	10.86%	13.36%
Return on Equity Simple (ROE_SIMPLE)	31.80%	33.21%	0.00%	28.29%	23.80%	20.59%	0.00%	24.16%	23.16%	18.04%	0.00%
Net Operating Profit after Tax (NOPAT)	184	88	195	153	307	398	287	433	313	139	209
NOPAT Margin	10.23%	6.86%	8.94%	7.21%	8.38%	10.34%	5.36%	7.29%	5.51%	3.03%	3.62%
Net Nonoperating Expense Percent (NNEP)	-22.52%	3.72%	5.68%	2.13%	-4.60%	2.04%	-8.77%	-7.60%	-12.35%	-20.65%	-138.71%
Return On Investment Capital (ROIC_SIMPLE)	9.27%	4.50%	9.11%	6.61%	8.90%	5.72%	3.78%	5.32%	3.84%	1.57%	1.89%
Cost of Revenue to Revenue	81.29%	82.36%	82.99%	83.31%	84.60%	84.48%	89.80%	86.94%	88.20%	90.43%	90.55%
SG&A Expenses to Revenue	1.28%	1.91%	1.29%	1.55%	1.01%	1.38%	1.38%	1.10%	1.12%	1.53%	1.18%
R&D to Revenue	3.92%	6.04%	3.88%	5.24%	2.97%	3.02%	2.38%	2.23%	2.79%	3.54%	3.18%
Operating Expenses to Revenue	6.78%	9.92%	6.63%	8.55%	5.26%	5.69%	4.81%	4.49%	5.31%	6.38%	5.48%
Earnings before Interest and Taxes (EBIT)	209	99	229	179	364	388	302	516	382	128	245
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	217	108	238	188	373	399	314	531	396	139	264
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	2.39	3.23	6.63	6.70	4.93	11.09	8.86	4.15	2.86	3.19	4.64
Price to Tangible Book Value (P/TBV)	2.39	3.23	6.63	6.70	4.93	11.09	8.86	4.15	2.86	3.19	4.64
Price to Revenue (P/Rev)	0.65	0.87	1.84	1.96	1.64	4.78	3.20	1.30	0.86	0.94	1.33
Price to Earnings (P/E)	7.51	9.73	20.44	23.68	20.69	53.86	41.62	17.17	12.35	17.66	27.89
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	13.31%	10.28%	4.89%	4.22%	4.83%	1.86%	2.40%	5.82%	8.09%	5.66%	3.59%
Enterprise Value to Invested Capital (EV/IC)	2.50	3.48	7.53	7.98	5.43	11.62	8.19	4.06	2.73	3.20	4.92
Enterprise Value to Revenue (EV/Rev)	0.63	0.84	1.80	1.91	1.60	4.76	3.23	1.31	0.88	0.94	1.31
Enterprise Value to EBITDA (EV/EBITDA)	5.73	7.49	16.02	18.78	16.32	46.95	38.04	15.19	11.18	14.69	21.49
Enterprise Value to EBIT (EV/EBIT)	6.01	7.86	16.75	19.72	17.01	48.49	39.31	15.63	11.54	15.26	22.65
Enterprise Value to NOPAT (EV/NOPAT)	7.26	9.33	19.73	22.73	19.90	53.30	42.25	17.18	12.80	17.31	26.40
Enterprise Value to Operating Cash Flow (EV/OCF)	18.99	8.55	19.31	22.74	0.00	0.00	0.00	0.00	0.00	136.92	17.35
Enterprise Value to Free Cash Flow (EV/FCFF)	28.13	9.72	18.23	29.13	0.00	0.00	0.00	0.00	0.00	0.00	26.51
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.09	0.11	0.09	0.07	0.12	0.37	0.40	0.38	0.31	0.39	0.75
Long-Term Debt to Equity	0.08	0.08	0.00	0.05	0.03	0.35	0.33	0.30	0.28	0.38	0.74
Financial Leverage	-0.02	0.04	0.02	-0.10	-0.10	-0.06	0.03	-0.03	0.01	-0.03	0.00
Leverage Ratio	1.91	2.06	2.02	1.95	1.73	1.76	1.83	1.86	1.62	1.71	2.03
Compound Leverage Factor	1.90	2.03	1.99	1.93	1.69	1.73	1.81	1.80	1.60	1.53	1.85
Debt to Total Capital	8.55%	9.57%	7.94%	6.33%	10.88%	26.78%	28.64%	27.76%	23.43%	28.09%	42.83%
Short-Term Debt to Total Capital	1.40%	2.76%	7.94%	1.77%	8.00%	1.17%	5.30%	6.07%	1.90%	0.72%	0.68%
Long-Term Debt to Total Capital	7.15%	6.81%	0.00%	4.56%	2.88%	25.61%	23.34%	21.69%	21.53%	27.37%	42.14%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.01%	0.01%	0.01%	0.01%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	91.44%	90.42%	92.05%	93.67%	89.12%	73.21%	71.36%	72.23%	76.57%	71.91%	57.17%
Debt to EBITDA	0.23	0.25	0.21	0.19	0.41	1.56	1.71	1.40	1.16	1.81	3.52
Net Debt to EBITDA	-0.19	-0.24	-0.34	-0.53	-0.39	-0.21	0.40	0.11	0.29	-0.03	-0.34
Long-Term Debt to EBITDA	0.19	0.18	0.00	0.14	0.11	1.49	1.39	1.09	1.07	1.76	3.47
Debt to NOPAT	0.29	0.32	0.26	0.24	0.51	1.77	1.89	1.58	1.33	2.13	4.33
Net Debt to NOPAT	-0.24	-0.30	-0.42	-0.64	-0.47	-0.24	0.44	0.12	0.33	-0.04	-0.41
Long-Term Debt to NOPAT	0.25	0.22	0.00	0.17	0.13	1.69	1.54	1.24	1.22	2.07	4.26
Altman Z-Score	5.73	5.72	7.89	7.58	6.96	11.69	9.33	5.99	6.72	6.20	5.09
Noncontrolling Interest Sharing Ratio	0.01%	0.01%	0.01%	0.01%	0.01%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	2.89	2.49	2.31	2.23	2.43	4.69	3.81	3.43	6.38	6.66	5.25
Quick Ratio	1.17	0.95	1.16	0.87	1.12	2.19	1.88	1.68	3.31	3.63	3.14
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-246	64	249	17	-739	-2,851	-3,933	-3,845	-3,678	-1,354	204
Operating Cash Flow to CapEx	1,629.61%	2,482.10%	-114.24%	10,279.93%	-4,042.70%	-1,634.88%	-4,589.96%	923.03%	-870.70%	1,916.71%	3,808.15%
Free Cash Flow to Firm to Interest Expense	-139.99	49.91	70.82	8.87	-90.85	-456.46	-1,263.80	-221.58	-562.79	-101.04	9.16
Operating Cash Flow to Interest Expense	91.74	153.92	-2.66	145.18	-73.19	-243.28	-206.24	23.56	-36.69	46.77	38.76
Operating Cash Flow Less CapEx to Interest Expense	86.11	147.72	-4.99	143.76	-75.00	-258.16	-210.73	21.01	-40.90	44.33	37.74
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	2.31	2.10	2.07	2.00	2.18	1.96	2.22	2.52	2.75	2.20	1.84
Accounts Receivable Turnover	10.50	9.73	7.19	9.34	8.15	10.18	7.72	10.51	9.13	10.05	8.89
Inventory Turnover	3.88	3.44	3.91	3.22	3.98	3.51	4.47	4.67	6.01	4.79	4.34
Fixed Asset Turnover	23.34	22.97	24.73	25.38	31.56	34.99	42.57	50.64	53.76	49.13	47.84
Accounts Payable Turnover	8.71	7.56	8.16	6.53	8.49	11.45	11.50	11.80	20.14	22.05	14.19
Days Sales Outstanding (DSO)	34.75	37.53	50.80	39.06	44.80	35.86	47.31	34.72	39.99	36.32	41.04
Days Inventory Outstanding (DIO)	94.05	106.23	93.47	113.32	91.73	104.09	81.58	78.08	60.70	76.24	84.17
Days Payable Outstanding (DPO)	41.93	48.26	44.75	55.90	42.97	31.87	31.75	30.94	18.13	16.55	25.72
Cash Conversion Cycle (CCC)	86.88	95.50	99.51	96.48	93.56	108.08	97.13	81.86	82.56	96.01	99.49
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	1,681	1,593	1,702	1,769	2,727	4,842	5,922	6,047	6,717	6,336	5,852
Invested Capital Turnover	4.53	4.16	4.12	4.35	4.20	3.67	3.93	4.81	4.41	3.86	3.76
Increase / (Decrease) in Invested Capital	430	24	-53	136	1,046	3,249	4,220	4,278	3,990	1,494	4.53
Enterprise Value (EV)	4,207	5,540	12,813	14,111	14,805	56,242	48,483	24,553	18,327	20,277	28,801
Market Capitalization	4,345	5,715	13,083	14,508	15,155	56,494	47,978	24,383	17,848	20,321	29,250
Book Value per Share	$34.36	$32.97	$37.57	$40.93	$57.71	$91.07	$92.51	$100.36	$106.53	$10.75	$10.56
Tangible Book Value per Share	$34.36	$32.97	$37.57	$40.93	$57.71	$91.07	$92.51	$100.36	$106.53	$10.75	$10.56
Total Capital	1,989	1,956	2,142	2,312	3,453	6,958	7,592	8,136	8,148	8,872	11,022
Total Debt	170	187	170	146	376	1,863	2,174	2,259	1,909	2,492	4,720
Total Long-Term Debt	142	133	0.00	105	99	1,782	1,772	1,765	1,754	2,428	4,645
Net Debt	-138	-176	-270	-397	-350	-252	504	170	479	-44	-450
Capital Expenditures (CapEx)	9.89	7.99	8.18	2.63	15	93	14	44	28	33	23
Debt-free, Cash-free Net Working Capital (DFCFNWC)	1,456	1,314	1,534	1,464	2,401	4,312	5,319	5,386	6,034	5,613	4,862
Debt-free Net Working Capital (DFNWC)	1,760	1,677	1,975	2,007	3,127	6,428	6,989	7,474	7,464	8,149	10,032
Net Working Capital (NWC)	1,733	1,623	1,805	1,966	2,850	6,346	6,586	6,980	7,309	8,085	9,957
Net Nonoperating Expense (NNE)	8.29	2.23	1.67	-4.16	11	-4.36	-10	8.62	-7.97	31	13
Net Nonoperating Obligations (NNO)	-138	-176	-270	-397	-350	-252	504	170	479	-44	-450
Total Depreciation and Amortization (D&A)	8.65	8.74	8.97	9.16	9.62	10	12	14	15	11	19
Debt-free, Cash-free Net Working Capital to Revenue	21.90%	19.99%	21.54%	19.80%	25.95%	36.48%	35.48%	28.64%	28.98%	26.02%	22.13%
Debt-free Net Working Capital to Revenue	26.49%	25.51%	27.72%	27.15%	33.79%	54.38%	46.62%	39.74%	35.85%	37.78%	45.66%
Net Working Capital to Revenue	26.07%	24.68%	25.34%	26.60%	30.80%	53.69%	43.94%	37.12%	35.11%	37.49%	45.32%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.33	$0.16	$0.04	$0.30	$0.55	$0.71	$0.05	$0.72	$0.54	$0.18	$0.33
Adjusted Weighted Average Basic Shares Outstanding	531.60M	532.80M	5.29B	530.93M	541.35M	564.78M	5.56B	589.56M	592.51M	595.04M	593.67M
Adjusted Diluted Earnings per Share	$0.31	$0.15	$0.04	$0.28	$0.51	$0.66	$0.05	$0.67	$0.51	$0.17	$0.33
Adjusted Weighted Average Diluted Shares Outstanding	561.44M	562.33M	5.60B	571.85M	580.78M	614.31M	6.02B	639.15M	636.05M	621.81M	628.40M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.04	$0.00	$0.00	$0.00	$0.05	$0.00	$0.00	$0.00	$0.33
Adjusted Weighted Average Basic & Diluted Shares Outstanding	536.37M	524.88M	529.06M	533.14M	559.33M	585.57M	0.00	0.00	593.48M	596.82M	594.27M
Normalized Net Operating Profit after Tax (NOPAT)	184	88	195	153	307	265	287	433	313	139	209
Normalized NOPAT Margin	10.23%	6.86%	8.94%	7.21%	8.38%	6.88%	5.36%	7.29%	5.51%	3.03%	3.62%
Pre Tax Income Margin	11.48%	7.61%	10.31%	8.36%	9.70%	9.92%	5.59%	8.41%	6.61%	2.50%	3.87%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	118.93	76.87	65.19	96.15	44.72	62.18	97.19	29.76	58.39	9.59	11.00
NOPAT to Interest Expense	105.04	68.38	55.64	82.04	37.78	63.74	92.22	24.95	47.84	10.40	9.36
EBIT Less CapEx to Interest Expense	113.30	70.67	62.86	94.74	42.90	47.29	92.69	27.21	54.18	7.15	9.98
NOPAT Less CapEx to Interest Expense	99.41	62.18	53.31	80.63	35.97	48.86	87.73	22.40	43.63	7.96	8.34
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	0.00%	24.95%	23.44%	0.00%	0.00%	0.33%	0.00%	0.00%	0.00%	0.00%	19.07%

Key Financial Trends

Super Micro Computer (NASDAQ: SMCI) has presented a mixed but generally improving financial performance over the last four years with data now available through Q3 2025. Below is a summary analysis highlighting key trends from the income statements, balance sheets, and cash flow statements.

Revenue Growth: The quarterly revenues have shown a robust growth trajectory from about $1.28 billion in Q3 2022 to approximately $4.6 billion in Q3 2025, indicating strong demand and market penetration expansion.
Gross Profit Expansion: Gross profit increased substantially from $210 million in Q3 2022 to $440 million in Q3 2025, reflecting improved operational efficiency despite rising cost of revenue.
Net Income Trend: Despite volatility, net income increased significantly from approximately $77 million in Q3 2022 to about $109 million in Q3 2025, indicating stronger profitability over time.
Operating Income Stability: Operating income showed an overall uptrend, climbing from approximately $90 million in Q3 2022 to nearly $147 million in Q3 2025, supporting the company’s operating strength and scalability.
Strong Cash Flow from Operations in Q3 2025: Net cash from continuing operating activities reached $627 million in Q3 2025, significantly positive compared to prior quarters, indicating healthy core business cash generation.
Increased Cash Holdings: Cash and equivalents have grown markedly from around $247 million in Q3 2022 to $2.54 billion by Q3 2025, bolstering the company's liquidity position and financial flexibility.
Debt Issuance Managed with Repayments: The company has actively managed its debt, issuing larger amounts in recent quarters but also making sizable repayments, keeping total liabilities in check relative to equity growth.
Rising Operating Costs: Operating cost of revenue has increased substantially along with revenue growth, from $1.15 billion in Q3 2022 to $4.16 billion in Q3 2025, compressing gross margins though volumes have helped offset this.
Fluctuations in Other Income/Expense: Net other income/expense has shown variability including negative values in recent quarters (e.g., -$18 million in Q3 2025), which adds some uncertainty to overall profitability.
Negative Cash Flows in Prior Periods: Some quarters especially around 2023 and 2024 showed negative net cash from operating activities and investing activities, indicating periods of cash stress or high investment outlays that could concern liquidity.

Summary: Super Micro Computer has achieved impressive growth in revenue and profitability over the last four years, with improving cash flow in recent quarters and a strengthened balance sheet with very high cash reserves. The company’s ability to scale while managing costs and liabilities will be important to monitor going forward. Investors should note past cash flow challenges and fluctuations in other income components but overall the financial momentum points toward continued operational strength.

Investors should consider Super Micro's strategic plans, competitive position in compute infrastructure, and broader technology market trends alongside these fundamental financial metrics.

08/29/25 04:46 AM ETAI Generated. May Contain Errors.

Financials Breakdown Chart

Frequently Asked Questions About Super Micro Computer's Financials

When does Super Micro Computer's financial year end?

According to the most recent income statement we have on file, Super Micro Computer's fiscal year ends in June. Their fiscal year 2025 ended on June 30, 2025.

How has Super Micro Computer's net income changed over the last 10 years?

Super Micro Computer's net income appears to be on an upward trend, with a most recent value of $1.05 billion in 2025, rising from $92.56 million in 2015. The previous period was $1.15 billion in 2024. Check out Super Micro Computer's forecast to explore projected trends and price targets.

What is Super Micro Computer's operating income?

Super Micro Computer's total operating income in 2025 was $1.25 billion, based on the following breakdown:

Total Gross Profit: $2.43 billion
Total Operating Expenses: $1.18 billion

How has Super Micro Computer's revenue changed over the last 10 years?

Over the last 10 years, Super Micro Computer's total revenue changed from $1.95 billion in 2015 to $21.97 billion in 2025, a change of 1,024.3%.

How much debt does Super Micro Computer have?

Super Micro Computer's total liabilities were at $7.72 billion at the end of 2025, a 75.0% increase from 2024, and a 1,539.3% increase since 2015.

How much cash does Super Micro Computer have?

In the past 10 years, Super Micro Computer's cash and equivalents has ranged from $95.44 million in 2015 to $5.17 billion in 2025, and is currently $5.17 billion as of their latest financial filing in 2025.

How has Super Micro Computer's book value per share changed over the last 10 years?

Over the last 10 years, Super Micro Computer's book value per share changed from 13.09 in 2015 to 10.56 in 2025, a change of -19.4%.

Related Companies

This page (NASDAQ:SMCI) was last updated on 8/29/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Super Micro Computer (SMCI) Financials

Key Financial Trends

Financials Breakdown Chart

Frequently Asked Questions About Super Micro Computer's Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Super Micro Computer (SMCI) Financials

Annual Income Statements for Super Micro Computer

Quarterly Income Statements for Super Micro Computer

Annual Cash Flow Statements for Super Micro Computer

Quarterly Cash Flow Statements for Super Micro Computer

Annual Balance Sheets for Super Micro Computer

Quarterly Balance Sheets for Super Micro Computer

Annual Metrics And Ratios for Super Micro Computer

Quarterly Metrics And Ratios for Super Micro Computer

Key Financial Trends

Financials Breakdown Chart

Frequently Asked Questions About Super Micro Computer's Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools