Company Analysis

Somnigroup International Inc. (SGI)

NYSE: SGI · Household Furniture · Lexington, KY · filing with the SEC since 2002
Grade6.2
◀ Past 7.2● Present 6.3▶ Future 5.2

Income statement, as filed

In millions of US dollars (USD), as filed; per-share figures in US dollars; share counts in millions. The fiscal year ends in December.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017FY 2016
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Dec 31, 2019Dec 31, 2018Dec 31, 2017Dec 31, 2016
Report filedFeb 27, 2026Feb 28, 2025Feb 16, 2024Feb 17, 2023Feb 22, 2022Feb 19, 2021Feb 24, 2020Feb 25, 2019Mar 1, 2018Feb 24, 2017
Revenue7,476.54,930.94,925.44,921.24,930.83,676.93,106.02,702.92,700.63,079.7
Cost of revenue4,293.32,903.0r2,939.2r2,871.62,772.12,038.51,763.81,582.21,579.6r1,790.2r
Gross profit3,183.22,027.9r1,986.2r2,049.62,158.71,638.41,342.21,120.71,121.0r1,289.5r
Research and development32.930.830.629.227.323.123.021.921.726.7
Sales and marketing1,739.0939.4r920.9r992.5923.1740.2666.3587.8586.1r635.5r
Operating income754.9634.2607.2680.6912.3532.1346.7256.3295.5r413.4r
Interest expense267.9134.8129.9103.066.377.085.792.387.3r82.9r
Share of profit of equity-method investments19.618.923.021.130.616.415.917.615.613.3
Other income (expense), net-6.04.90.0-0.41.02.44.51.07.2r0.3r
Total non-operating income (expense)-273.9-129.9-133.1-103.4-88.3-79.7-81.2-91.3-80.1r-129.8r
Income before income taxes481.0504.3474.1577.2824.0452.4265.5165.0215.4r283.6r
Income tax expense95.7118.6103.4119.0198.3102.674.749.643.8r86.3r
Income from continuing operations384.1384.3368.1456.1625.2349.8190.8115.4171.6197.3
Income from discontinued operations·0.00.0-0.4-0.70.0-1.4-17.8-30.9-12.3
Net income including non-controlling interests385.3385.7370.7457.8625.0349.8189.497.6140.7185.0r
Net income to non-controlling interests·1.42.62.10.51.0-0.1-2.9-10.7-5.6r
Net income384.1384.3368.1455.7624.5348.8189.5100.5151.4190.6r
Earnings per share, basic1.862.212.142.613.171.680.87r0.46r0.70b0.8075rb
Earnings per share, diluted1.842.162.082.533.061.640.86r0.46r0.6925b0.7975rb
Weighted average shares, basic206.0173.6172.2174.9197.0207.9218.0r217.6r216.0b236.0b
Weighted average shares, diluted209.2178.2177.3180.3204.3212.3221.6r220.4r218.8b239.2b
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.Share counts and per-share figures are on the newest report's basis, after the 4-for-1 split of Nov 2020.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
Cost of revenue what it cost to make or buy what it soldus-gaap:CostOfRevenue
Gross profit revenue less the cost of what it soldus-gaap:GrossProfit
Research and development spent on inventing what it sells nextus-gaap:ResearchAndDevelopmentExpense
Sales and marketing the cost of finding and serving customersus-gaap:SellingAndMarketingExpense
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest expense what its borrowing costus-gaap:InterestExpenseNonoperating
us-gaap:InterestExpense
Share of profit of equity-method investments its share of companies it partly ownsus-gaap:IncomeLossFromEquityMethodInvestments
Other income (expense), net gains and costs outside the businessus-gaap:OtherNonoperatingIncomeExpense
Total non-operating income (expense) everything outside the business, togetherus-gaap:NonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Income from continuing operations profit from the businesses it keepsus-gaap:IncomeLossFromContinuingOperations
us-gaap:IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
Income from discontinued operations profit or loss from businesses it sold or closedus-gaap:IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
us-gaap:IncomeLossFromDiscontinuedOperationsNetOfTax
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income to non-controlling interests the share that belongs to minority holdersus-gaap:NetIncomeLossAttributableToNoncontrollingInterest
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
SI Assistanton SGI · research, not advice