Excelerate Energy EE
Energy · Oil & Gas Midstream · Synthos Deep Dive · 2026-07-06
The Overview
Excelerate owns special ships that act as floating natural-gas import terminals. A country that needs gas but has no multi-billion-dollar onshore terminal can park one of Excelerate's vessels offshore and start importing LNG in months instead of years. Customers sign multi-year contracts to use the ships, and Excelerate also sells some of the gas itself.
The business is growing nicely — revenue up 44% last year, and analysts expect earnings per share to roughly double between 2025 and 2028. The catch is threefold: the company just borrowed heavily to buy about a billion dollars of new assets, its customers are mostly emerging-market governments and utilities (who occasionally struggle to pay), and the stock has already run hard — it's up 38% in six months and sits in technically overbought territory at almost exactly the analysts' average price target. Our verdict is Watch: a good company at an unattractive moment.
Here's what our three scores mean in everyday terms:
- Downside Risk 7/10 (fairly high). Debt is about two years of cash earnings and interest eats a big bite of profit; the customers are in riskier countries; and buying after a 38% six-month run near the high is how you lose money in a good business.
- Growth Quality 6/10 (decent). The growth is real and mostly contracted, but returns on invested money are modest (~6%) and part of the growth was bought with borrowed money rather than earned.
- Exponential Potential 4/10 (limited). Ships and terminals are a capital-heavy business — it can compound, but it cannot go vertical.
The one big worry: a major customer in a stressed emerging market fails to pay or renegotiates a contract right when the company is digesting its big acquisition — earnings and the multiple would fall together.
Putting a number on it: our fair-value estimate is $41 against a current price of $38.56 — real upside if our numbers are right.
Our summary metrics
Net-debt/EBITDA ~2.0x and interest coverage 2.6x after a levered $1.0B acquisition, emerging-market counterparties dominate revenue, Up-C structure routes most income to minority interest, and RSI 79 near the 52-wk high makes the entry itself risky.
~30% EPS CAGR to 2028E on 5-analyst coverage and +44% FY25 revenue are real, but ROIC ~6%, growth partly bought with debt, and the lumpy gas-sales line makes headline revenue unreliable.
A capital-heavy infrastructure compounder, not an exponential — ~14% forward revenue CAGR; the eye-popping 2029-30 EPS acceleration rests on a single analyst.
What does “fair value” mean?
Fair value is Synthos’s estimate of what one share is worth today, based on our model of the company’s future cash generation and the risks to it. It is not a price target or a prediction of where the stock trades next quarter — it’s the price where we think risk and reward are balanced. Above it, you’re paying for outcomes better than our base case; below it, the market is offering a margin of safety.
The model’s inputs and weightings are proprietary — they’re the product. What we publish is the output, plus an independent, public-math cross-check further down the page (“Check our number”) so you can judge it for yourself.
What do the 5 tiers mean? (Core · Tactical · Watch · Hold · Avoid)
Exponential Potential
A capital-heavy infrastructure compounder, not an exponential — ~14% forward revenue CAGR; the eye-popping 2029-30 EPS acceleration rests on a single analyst.
What could take this further than the base case — and where the market may be underpricing it. Full forward-growth and acceleration math in Deeper analysis, §4 below.
Deeper analysis
Technicals, fundamentals, valuation, and the full expert-claim evidence panel — the detail behind the numbers above.
Reference table
| Street consensus | $41.40 (high $48 / low $37; 8 Buy incl. 1 Strong · 6 Hold · 1 Sell) — our anchor, cross-checked |
| Valuation | ~31× trailing EPS · ~25× 2026E · 19× 2027E · 14× 2028E · EV/S 4.0× · EV/EBITDA 12.2× · FCF yield 4.5% |
| Technicals | Stretched — $38.72 is above the 50-DMA ($34.84) and 200-DMA ($32.08), only −10% off the 52-wk high ($42.89), RSI 79 (overbought) |
| Conviction | None — 0 expert voices, 0 traceable claims; screen-surfaced, fundamentals-only |
| Position sizing | Not owned — if the trigger hits, starter-size only (~0.5–1.5%) given counterparty and leverage risk |
What the experts actually said
No independent expert claims in the Synthos knowledge base yet for EE — this dive is fundamentals- and technicals-driven, not panel-driven.
Price & moving averages 12 months · 50 & 200-day averages · 52-week range
Solid line = price · dashed line = 50-day average · dotted line = 200-day average · the two thin horizontal lines mark the 52-week high and low. Price above both averages is an uptrend.
Data summary: last close $38.56, 2% above the 50-day average ($38), 12% above the 200-day average ($34) — an uptrend. 10% below the 52-week high of $43, 68% above the 52-week low of $23.
Bollinger Bands 20-day average ± 2 standard deviations
The shaded band widens when the stock gets more volatile. Riding the upper edge = strong momentum (sometimes stretched); the lower edge = weak / potentially oversold.
Data summary: price $38.56 is currently inside the band (band $34–$41).
RSI (14) momentum gauge · 0–100
Above 70 (overbought zone, shaded) = overbought, below 30 (oversold zone, shaded) = oversold. Currently 53.
MACD 12 / 26 / 9 · trend & momentum
The MACD line crossing above the signal line (bars flip to the up color) = momentum turning up; crossing below (bars flip to the down color) = turning down. Bar height = the size of that gap.
Data summary: MACD is currently above its signal line by 0.22, positive momentum.
Relative performance vs S&P 500 & its sector (XLE (sector)), set to 100 a year ago
Solid = EE · dashed = S&P 500 · dotted = XLE (sector). A rising line means it is beating that benchmark — the sector line shows whether it is a leader or laggard within its own group.
Forward revenue & earnings actual → estimate · "FY" = fiscal year, "E" = estimate
Darker bars = actual results, brighter = analyst estimates. Taller bars to the right = expected growth.
Key stats an RIA wants
1. What it is
Excelerate Energy (NYSE: EE) is a worldwide supplier of liquefied natural gas (LNG) solutions built around Floating Storage and Regasification Units (FSRUs) — vessels that store seaborne LNG and turn it back into pipeline gas offshore. The company provides floating regasification, develops energy infrastructure, procures/supplies/distributes LNG and natural gas, operates LNG terminals (including a leased terminal in Bahia, Brazil), supplies gas for power generation, and delivers smaller-scale gas-distribution systems. Founded 2003; IPO 2022-04-13; headquartered in The Woodlands, Texas; CEO Steven Kobos; ~919 employees. Note: FMP tags the industry as "Renewable Utilities" — that is a misclassification; this is LNG import infrastructure, economically closer to midstream energy than to a regulated utility.
Revenue mix — services are the profit engine, gas sales are the noise:
- By product (FY24, latest segment split in our data): FSRU & terminal services $612M (72%) · gas sales $239M (28%). The gas-sales line is what made history lumpy: in FY22 gas sales alone were $2.03B (the energy-crisis spike) versus services of $445M — which is why headline revenue fell from $2.47B (2022) to $1.16B (2023) to $851M (2024) before rebounding to $1.23B (2025). Judge this company on the services line and EBITDA, not headline revenue. FY25 segment detail is not in our data pull — flagged honestly.
- By geography (FY24): Asia Pacific $327M (38%) · Latin America $216M (25%) · Middle East $156M (18%) · Europe $114M (13%) · Other $38M (4%). Roughly 82% of revenue comes from emerging-market regions — that is the core credit/counterparty exposure (§11).
Structural note (matters for every per-share number): EE is an Up-C. Class A shareholders own a minority slice of the operating company; the balance sheet carries $1.55B of minority interest against $0.68B of stockholders' equity, and of FY25's $167M of net income from continuing operations, only $39.2M was attributable to Class A (EPS $1.28 diluted on ~30.6M weighted Class A shares). The $4.5B market cap at $38.72 implies ~115.6M total share-equivalents across both classes.
2. The expert thesis (traceable)
No expert-panel coverage — this note is fundamentals-driven. The Synthos KB contains zero claims on Excelerate Energy from any tracked voice (the only grep hit for "EE" is Stephen Wolfram discussing computer science budding off electrical engineering — unrelated). EE entered the pipeline via the quant momentum screen, not the conviction track.
What that means for how to read this dive, per house standard:
- There is no independent expert bull or bear thesis to lean on — the bull/base/bear cases in §3 are built entirely from the company's reported financials, live analyst consensus, and our own assumptions (all labeled).
- Conviction is recorded as None — not low, none. Fabricating a panel view is structurally impossible (claim-ID reconciliation), so none is claimed.
- Analyst coverage is the only external opinion set available: 15 grades (1 Strong Buy, 7 Buy, 6 Hold, 1 Sell — consensus "Buy") and a $41.40 consensus target. We treat that as context and as our valuation anchor, cross-checked in §6, with the caveat that EPS estimates beyond 2028 collapse to a single analyst.
3. Synthos scores & the Bull / Base / Bear cases
The one-glance judgment — three scores, 0–10, each anchored to real metrics (not probabilities we can't honestly calibrate):
| Score | 0–10 | The read |
|---|---|---|
| Downside Risk (lower = safer) | 7 · High | Net debt $889M, net-debt/EBITDA ~2.0×, interest coverage 2.6× after the FY25 acquisition ($1.02B cash out, funded by $582M new debt + $202M new equity). Emerging-market counterparties ≈82% of revenue. Up-C: minority interest takes most of the income. Mitigants: beta 1.23, $541M cash, current ratio 2.6×, contracted FSRU fleet — but RSI 79 near the high makes the entry itself a risk. |
| Growth Quality | 6 · High | FY25 revenue +44%, Q1-26 +38% YoY, and consensus EPS $1.28 → $2.81 by 2028E (~30% CAGR) on real 5-analyst coverage. Against that: ROIC ~6.1%, ROE 5.9%, growth partly bought with leverage, gross margin 32.9% TTM with a lumpy pass-through gas line, and Q1-26 EPS actually missed ($0.37 vs $0.39 est) even as revenue smashed ($433M vs $352M est) — volume is easier than margin here. |
| Exponential Potential | 4 · Moderate | Forward revenue CAGR 2026E→2030E is ~14% ($1.54B → $2.60B) — solid, not exponential. Capex runs ~42% of operating cash flow (capital-heavy). The 2029-30 EPS hockey stick ($4.85 → $8.90) rests on one analyst and gets little weight. A $4.5B cap in a real global LNG-import niche leaves room, but ships scale linearly, not exponentially. |
The three cases (our own scenario model — assumptions shown; each target is a ~12–18-month fair value). We deliberately do not attach probabilities: the base case is the expected path, so a weighted blend would just restate it with false precision. The cases bound the range; the scores summarize them.
| Case | Key assumptions | Fair value |
|---|---|---|
| Bull | FY25 acquisition integrates cleanly, new capacity ramps, 2028E EPS lands at the high end (~$3.13) and the market pays ~16× for contracted, de-risking growth. | ~$50 (+29%) |
| Base (our anchor) | Consensus roughly hits — 2028E EPS ~$2.81; a levered, EM-exposed infrastructure grower earns a ~14–15× multiple on 2028 power, close to the Street's own $41.40. | ~$41 (+6%) |
| Bear | An EM counterparty default/renegotiation or integration stumble; EPS stalls near ~$1.5, leverage worries cap the multiple at ~12–13×, dividend stays token. | ~$28 (−28%) |
Synthos fair value = the base case, ~$41 (+6%), with the full $28–$50 span as the honest range. Our base deliberately anchors on the Street's $41.40 consensus (labeled as such — with no expert panel, consensus plus our own multiple cross-check is the most honest anchor available), and +6% is not enough margin of safety to buy an overbought, levered small-mid cap. This is a tracked call — the Forecaster Scorecard grades it once it matures.
4. Exponential Potential
Synthos separates compounders (durable returns on capital) from exponentials (accelerating, multi-baggers-from-here). EE is a compounder-shaped infrastructure story, not an exponential:
- Forward growth: revenue 2026E $1.54B → 2030E $2.60B, a ~14% CAGR; consensus EPS $1.54 (2026E) → $1.99 (2027E) → $2.81 (2028E), a ~35% two-year EPS CAGR on operating leverage and the acquired assets.
- Acceleration (the 2nd derivative) — treat with care: estimate-implied revenue growth runs +25% (2026E) → +15% (2027E) → +16% (2028E) → +9% (2029E) → +16% (2030E) — i.e., decelerating then flat, not accelerating. The EPS line does accelerate on paper ($2.81 → $4.85 → $8.90), but 2029-30 EPS is a single analyst's figure versus 5 analysts through 2028 — we do not underwrite a hockey stick one person drew.
- Room to run: at $4.5B the cap is small versus the global LNG-import buildout, and the FY25 acquisition shows management can add scale. But this is a fleet business — growth requires ships and terminals, each a nine-figure capital commitment.
- Reinvestment intensity: capex is ~42% of operating cash flow (TTM) and FY23 FCF was actually negative (−$81M) during the last build cycle — the model consumes capital to grow, the opposite of an asset-light exponential.
Exponential Potential: Moderate (4/10). A real growth runway compounding in the low-to-mid teens, capital-heavy, with the exponential-looking tail of the estimate curve too thinly sourced to credit.
5. Financials (real numbers — FMP annual/quarterly)
- Revenue: FY25 $1.228B, +44.3% (FY24 $851M, which was −26.5% on FY23's $1.159B, itself −53% off FY22's gas-crisis spike of $2.473B). The swings are overwhelmingly the pass-through gas-sales line (§1); the services base has grown steadily ($445M FY22 → $507M FY23 → $612M FY24).
- Quarterly trajectory: Q1-25 $315M → Q2 $205M → Q3 $391M → Q4 $318M → Q1-26 $433M (+37.6% YoY) — seasonally lumpy, clearly higher post-acquisition. Q1-26 revenue beat the Street by ~23% ($433M vs $352M est) but EPS missed ($0.37 vs $0.39).
- Margins: gross 32.9% TTM (Q1-26 gross margin compressed to 24.5% as lower-margin gas volumes scaled), EBITDA margin 32.4% TTM, operating margin 21.1% TTM. FY25 EBITDA $418.5M (up from $341M FY24).
- Earnings quality — read the Up-C carefully. FY25 net income from continuing operations was $167M, but only $39.2M (EPS $1.28 diluted) is attributable to Class A holders — the rest accrues to the $1.55B minority interest. The reported net margin of ~3.0% TTM is a Class-A artifact, not the business's economics; EBITDA and consolidated cash flow are the honest lenses. Income-quality ratio 3.68 (consolidated OCF far exceeds Class-A net income) is the same artifact from the other side.
- Cash flow: FY25 operating CF $440M, capex −$163M, FCF $277M (FCF yield ~4.5% TTM). FY23's −$81M FCF shows what a heavy build year does. FY25 also saw −$1.019B of acquisitions, funded by $582M net new debt + $202M net new equity — the balance-sheet event of the year.
- Balance sheet: cash $541M, total debt $1.431B (incl. $283M lease obligations), net debt $889M → net-debt/EBITDA ~1.99×, up sharply from FY24's $160M net debt. Interest expense $94.1M in FY25 (+54% YoY); interest coverage 2.6× is the number to watch. Current ratio 2.6× and quick ratio 2.6× are comfortable. Goodwill + intangibles appeared on the books for the first time: $594M (14% of the $4.13B asset base) from the acquisition. Total equity $2.23B, of which minority interest is $1.55B.
- Dividend: $0.32/share TTM (~0.8% yield, ~24% payout of Class-A income) — token, growth is the story.
6. Valuation — priced in or room?
On trailing numbers EE looks mid-range: ~31× trailing Class-A EPS, 12.2× EV/EBITDA, 4.0× EV/sales, 1.8× price/book, 4.5% FCF yield. FMP's letter rating is B (overall 3/5; the DCF component scores 5/5 — the cash-flow lens is the friendliest one, consistent with our read that EBITDA/FCF is the honest metric here). The forward curve does the heavy lifting: ~25× 2026E ($1.54) → ~19× 2027E ($1.99) → ~14× 2028E ($2.81) — a reasonable price for ~30% EPS compounding if it lands. On the 2028 analyst dispersion the forward multiple spans ~12× (high EPS $3.13) to ~19× (low EPS $2.02) — the estimate spread, not the multiple, is the main uncertainty. Street targets: consensus $41.40, median $40, high $48, low $37 — an unusually tight band whose floor sits below today's price; the market has already walked the stock to the target. Our base case (~$41, §3) anchors on that consensus with a ~14–15× × 2028E cross-check and is labeled as such. Verdict on price: fairly valued — nothing here screams overpriced, but +6% to base is no margin of safety for the risk profile.
7. Technicals (from the tech block)
- Trend: genuinely up. $38.72 sits above the 50-DMA ($34.84) and 200-DMA ($32.08), 50 above 200 (golden-cross posture). MACD +1.12 (positive).
- Location: −9.7% off the 52-week high ($42.89) — which is also the max drawdown from peak — and +68% off the 52-week low ($23.01). This is a stock near the top of its yearly range.
- Momentum (the warning): RSI(14) 78.9 — overbought. That is not a sell signal in a strong trend, but it is a do-not-initiate signal for a Watch-tier name.
- Relative strength: +18.2% 3-mo (SPY +14.6%, QQQ +23.6%) · +38.0% 6-mo (SPY +10.2%, QQQ +17.7%) · +33.8% 12-mo (SPY +21.1%, QQQ +31.2%). The 6-month burst is where the momentum screen caught it; over 12 months it beats the S&P but trails the Nasdaq.
- Read: technicals are strong but stretched. The disciplined play is the one in the strategic line: let it cool toward the rising 50-DMA (~$35) — roughly a −10% pullback — before treating it as an entry candidate.
8. Moat & competitive position
Excelerate's moat is fleet + contracts + operating record: FSRUs are scarce, take years and nine-figure sums to build, and once a vessel is chartered into a country's gas infrastructure it becomes quasi-critical national infrastructure with multi-year revenue attached. The Bahia terminal lease and the FY25 acquisition (~$1.0B of infrastructure assets, adding the goodwill/intangibles now on the books) deepen the terminal-plus-vessel integration. The moat's limits are equally real: counterparties are largely emerging-market states and utilities (§11) with genuine renegotiation risk; regas capacity globally can loosen when new onshore terminals or competing FSRUs arrive; and ~6% ROIC says the assets earn adequate, not elite, returns — a moat that protects revenue more than it compounds capital.
Peer set (FMP-supplied, market cap): the list is regulated utilities and water — Avista $3.4B, American States Water $3.3B, Central Puerto $2.2B, Chesapeake Utilities $2.9B, California Water $3.0B, Fluence Energy $2.3B, MGE Energy $3.1B, NorthWestern Energy $4.3B, Otter Tail $3.8B, ReNew Energy $2.2B. These are not real comps — a data caveat inherited from the sector tag: EE should be judged against LNG-infrastructure names (e.g., New Fortress Energy, Golar LNG, midstream LNG players), none of which appear in the supplied set. Against actual regulated utilities EE carries far higher growth and far higher counterparty risk — the comparison flatters neither side.
9. Management, capital allocation & guidance
- Capital allocation: FY25 was a swing year — $1.02B of acquisitions, funded with $582M net new debt and $202M of new equity, while paying only $8.5M of dividends (vs $25.9M dividends + $50M buyback in FY24, when there was nothing big to buy). Management is choosing growth over payout and using both sides of the balance sheet to get it. That is coherent — but it spent shareholders into 2.0× net leverage and 2.6× interest coverage, so execution now has to justify the debt.
- Insider activity: recent Form 4s are mostly routine — PSU awards (2026-06-26 filings) to CEO Steven Kobos (66,144 units) and officer David Liner (10,582), and tax-withholding dispositions at $33.31 (2026-03-31). The only open-market sale is officer Oliver Simpson selling 6,000 shares at $34.15 on 2026-03-20 — small, unremarkable. No insider buying either.
- Guidance: our data pull contains no management-guidance figures for EE (no earnings-call transcript on this FMP plan, and no
EE_mgmtclaims in the KB). The nearest proxy is the earnings calendar: the Street expects Q2 2026 EPS $0.35 on ~$364M revenue (reported 2026-08-10). Stated honestly: we cannot quote management's own targets here.
10. Catalysts & what to watch
- Next earnings: 2026-08-10 (Q2 2026; Street EPS $0.35, revenue ~$364M). Key lines: services vs gas-sales mix, gross margin (Q1's 24.5% vs FY25's 32.2% — was Q1 mix noise or the new normal?), and interest expense against the 2.6× coverage.
- Integration of the FY25 acquisition: the ~$1.0B of new assets must show up as EBITDA, not just as goodwill and interest expense. Watch net-debt/EBITDA glide back below ~1.5×.
- New FSRU charters / terminal wins: each multi-year contract is a discrete, announceable catalyst in this business model.
- EM counterparty headlines: payment or renegotiation stress in the Asia-Pacific / Latin America / Middle East customer base (82% of FY24 revenue).
- LNG market conditions: a gas-price spike lifts the lumpy gas-sales line (optically great, low quality); a glut of regas capacity pressures charter renewals.
Thesis tripwires (what would change the call): interest coverage falling below ~2.5×; a disclosed counterparty default or contract renegotiation; 2027-28 consensus EPS revised down >15%; or — on the positive side — a pullback to the mid-$30s with estimates intact, which converts Watch into an actionable setup.
11. Key risks
- Counterparty / emerging-market credit (the dominant risk): ~82% of FY24 revenue comes from Asia-Pacific, Latin America and the Middle East. Sovereign-adjacent customers under FX or fiscal stress can delay, reprice or dispute long-dated charters.
- Leverage & interest burden: net-debt/EBITDA ~2.0× and interest coverage 2.6× leave modest cushion; FY25 interest expense was already $94M (+54% YoY). A rate or EBITDA disappointment compounds quickly.
- Integration risk: the $1.02B FY25 acquisition brought $594M of goodwill/intangibles onto a previously goodwill-free balance sheet — underperformance means impairment plus stranded debt.
- Revenue-mix opacity: the gas-sales line swings headline revenue violently (FY22 $2.03B → FY24 $239M); investors anchoring on headline growth will misread the business in both directions.
- Up-C / minority-interest structure: Class A holders receive a minority of consolidated income ($39M of $167M in FY25); alignment depends on the sponsor, and per-share metrics need constant translation.
- Estimate fragility: 2029-30 consensus (EPS $4.85 → $8.90) is a single analyst; the visible, multi-analyst runway ends at 2028.
- Entry risk: RSI 79, +38% in six months, price at the consensus target — even if the thesis is right, the setup is how good theses lose money.
12. Verdict, position sizing & monitoring
Watch. Excelerate is a legitimate contracted-infrastructure grower — FY25 revenue +44%, Q1-26 +38% YoY, EBITDA $418M and climbing, a ~30% consensus EPS CAGR through 2028 on real 5-analyst coverage, and a defensible FSRU niche in a world still building LNG import capacity. But three things keep new money out today: the balance sheet just absorbed a $1.0B levered acquisition (interest coverage 2.6×), the customer base is overwhelmingly emerging-market, and the stock — overbought at RSI 79, within 10% of its high — trades essentially at the Street's $41.40 target and our own ~$41 base case. +6% upside is not compensation for that risk stack. With zero expert-panel coverage, there is also no independent conviction to lean against the setup.
- Sizing: none today. If the trigger hits (a cool-off toward the mid-$30s / rising 50-DMA ~$35 with 2027-28 estimates intact), a starter position of ~0.5–1.5% is the ceiling for a $4.5B, EM-exposed, 2×-levered name.
- Monitoring: re-underwrite on the §10 tripwires; formal re-score at each print (next 2026-08-10). This verdict is logged as a tracked Synthos call as of 2026-07-06 at $38.72.
- Single biggest risk: an emerging-market counterparty failing or repricing a charter while the company digests acquisition debt — earnings and multiple would compress together.
Provenance & disclosures
- Traceability: 0 KB claims, 0 expert voices — no expert-panel coverage of EE exists in the Synthos knowledge base (verified by grep; the only "EE" hit is an unrelated electrical-engineering reference). This dive is fundamentals-driven per house standard for screen-surfaced names. Fabricated conviction is structurally impossible (claim-ID reconciliation), so conviction is recorded as None.
- Data as-of: fundamentals 2026-03-31 (Q1 2026, filed 2026-05-07) · estimates & prices 2026-07-06 · no KB claims. Forward figures are analyst consensus (FMP), labeled as estimates; 2029-30 EPS is single-analyst and flagged wherever used.
- Valuation basis: base case anchors on the Street's $41.40 consensus, cross-checked with ~14–15× on 2028E EPS of ~$2.81 (5 analysts); bull uses the 2028E high estimate ($3.13) at ~16×; bear uses ~$1.5 stalled EPS at ~12–13×. All assumptions ours and labeled.
- Data-quality caveats: FMP misclassifies EE's industry as "Renewable Utilities" (it is LNG infrastructure); the supplied peer list is regulated utilities/water and is not comparable; the Q1-26 income statement contains an obvious SG&A scaling glitch ($24.3B vs the correct $24.3M in operating expenses — we used the correct operating-expense line); FY25 product/geography segment splits are absent from the pull, so FY24 splits are used and dated.
- Up-C caveat: all per-share and net-margin figures are Class-A-attributable and understate consolidated economics; EBITDA/cash flow are the cleaner lenses.
- Management caveat: no management guidance is available in this data pull — nothing was quoted.
- Not investment advice. Independent research, educational and informational only, never personalized. Hypothetical/forward figures are labeled; the only performance numbers Synthos will headline are the live, real-money Flagship's.
- Version: 2026-07-06. Prior versions available via the deep-dive version dropdown ("based on the info at the time").