Saturday 17 October 2026 Export SUIG’s income statement to Excel — free account

Sui Group Holdings Limited

Sui Group Holdings Limited’s revenue for fiscal 2025 (year ended December 2025) was $3.9 million, up 18.1% from fiscal 2024. In the quarter to June 2026, revenue fell 61.7%, EPS fell 309.1% and free cash flow fell 651.1%, each against the same quarter a year earlier.

1.34 0.02 −1.47%

Follow SUIG

Alert me

Market cap: $104.5M
P/E: 0.0×
Fwd P/E: −1.3×
Dividend yield: —
F-score: 2/9
Altman Z: n/a
Beneish M: n/a
Dividend safety: n/a

Overview Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 22.53%

Capital & Financial Ratios $m

Market Cap 104.45

Revenue 3.13

Net Income (355.94)

Free Cash Flow (213.57)

Net Debt (3.97)

Current Ratio 0.62

Debt/Equity 0.00

P/E ratio 0.00

Fwd P/E (1.34)

P/S ratio 34.64

P/B ratio 1.29

Past 5Y EPS Growth —

This Y EPS Growth 81.94%

Next Y EPS Growth 90.34%

Next Y revenue growth (46.70%)

Next 5Y EPS Growth 78.02%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

P/S against its own 10 years 53.48%

10-year low 10-year high

P/B against its own 10 years 49.54%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2020	0.05	0.05
2019	0.05	0.05

special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	0	19	26	4
Receivables	0	0	1	0
Inventory	—	—	—	—
Other	—	—	—	—
	1	20	30	8

	2023	2024	2025	Q'26
Payables	0	0	1	0
ST’ Debt	—	—	—	—
Other	—	—	—	—
	1	1	13	12

Compound Annual Growth %

	10y	5y	3y
Sales	21.24%	24.61%	(2.45%)
Cash Flow	0.00%	0.00%	0.00%
Earnings	0.00%	0.00%	0.00%
Book Value	34.53%	70.91%	111.78%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	1	0	—	—	—
’25	1	1	1	1	4
’24	1	1	1	1	3
’23	1	1	1	1	3
’22	1	1	1	1	4
’21	1	1	1	1	3
’20	0	0	0	1	1

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(2)	(2)	—	—	—
’25	(4)	0	2	(6)	(8)
’24	0	5	(4)	4	6
’23	(3)	3	(1)	6	6
’22	(7)	4	(3)	2	(5)
’21	(4)	1	2	(1)	(2)
’20	(3)	0	(2)	3	(2)

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(12)	(2)	—	—	—
’25	(4)	0	(242)	42	(204)
’24	0	5	(4)	4	6
’23	(3)	3	(1)	6	6
’22	(7)	4	(3)	2	(5)
’21	(4)	1	2	(1)	(2)
’20	(3)	0	(2)	3	(2)

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	(0.88)	(0.23)	—	—	—
’25	0.07	0.11	(0.72)	(6.05)	(6.59)
’24	0.06	0.06	0.07	(0.01)	0.18
’23	(0.12)	0.01	0.06	(0.14)	(0.18)
’22	0.09	0.11	(0.01)	(0.17)	0.02
’21	0.16	0.07	0.01	0.35	0.59
’20	(0.03)	0.05	0.05	0.12	0.20

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	0.45	1.13	0.56	0.99	0.97	5.29	1.73	2.02	1.75	1.13	Analyst estimates 2026–2028 Powerpack
	High	1.80	1.80	1.80	4.50	7.32	15.54	11.37	3.77	3.88	8.66
People
People	Employees	—	—	2	2	2	2	3	3	3	3
	Revenue/emp, $m	0.00	0.00	0.08	0.08	0.65	1.33	1.40	1.10	1.10	1.30
Income, $m
Income, $m	Revenue	0	0	0	0	1	3	4	3	3	4
	Gross margin, %	100.00	100.00	100.00	100.00	100.00	100.00	100.00	100.00	100.00	100.00
	EBT	1	1	2	(1)	3	4	0	(2)	2	(264)
	EBT margin, %	166.22	387.94	1,094.69	(406.31)	192.82	146.29	2.78	(49.11)	48.26	(6,777.04)
	Net income	1	1	2	(1)	2	3	0	1	1	(265)
	Depreciation	0	0	0	0	0	—	—	—	—	—
Per share, $
Per share, $	Revenue	0.03	0.01	0.01	0.01	0.12	0.55	0.79	0.53	0.52	0.10
	Earnings	0.05	0.06	0.15	(0.06)	0.20	0.59	0.02	(0.18)	0.18	(6.59)
	Cash flow	(0.05)	0.02	(0.11)	0.69	(0.23)	(0.39)	(0.92)	0.90	0.88	(0.20)
	Capex	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	(4.86)
	Free cash flow	(0.05)	0.02	(0.11)	0.69	(0.23)	(0.39)	(0.92)	0.90	0.88	(5.07)
	Book value	0.77	0.81	1.02	0.91	1.07	2.80	3.35	2.97	3.09	4.22
	Shares, m	12	12	11	11	11	5	5	6	6	40
Valuation, ×
Valuation, ×	P/E	31.77	31.63	8.58	0.00	29.86	13.92	103.02	0.00	11.11	0.00
	P/S	52.84	122.65	94.00	97.25	50.92	14.84	2.60	4.30	3.77	17.23
	P/B	2.19	2.22	1.26	1.56	5.68	2.94	0.61	0.76	0.63	0.40
	EV/Sales	46.81	110.25	87.59	47.33	46.73	14.11	2.35	5.02	(1.30)	12.06
	EV/FCF	(28.39)	79.22	(11.03)	1.00	(24.57)	(19.82)	(2.01)	2.93	(0.76)	(5.71)
Cash, $m
Cash, $m	Operating cash flow	(1)	0	(1)	8	(2)	(2)	(5)	6	6	(8)
	Capex	—	—	—	—	—	—	—	—	—	(196)
	Free cash flow	(1)	0	(1)	8	(2)	(2)	(5)	6	6	(204)
Balance, $m
Balance, $m	Working capital	2	2	1	8	5	(1)	1	1	20	18
	Total debt	—	—	—	0	0	0	0	—	—	—
	Net debt	(2)	(2)	(1)	(8)	(5)	(2)	(1)	0	(19)	(26)
	Shareholders’ equity	9	10	11	10	12	13	18	19	20	170
Returns, %
Returns, %	ROA	7.08	7.03	15.63	(6.12)	19.55	19.39	0.60	(6.16)	5.90	(251.33)
	ROIC	(2.04)	(4.31)	(3.21)	(21.01)	5.66	7.09	2.98	(1.44)	357.80	(115.05)
	ROE	7.13	7.10	15.78	(6.16)	20.39	22.61	0.68	(6.39)	6.09	(279.63)

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
CPSS Consumer Portfolio Services, Inc.	$200.9M	9.2×	6.8×	+10.59% (above 0%: growing)	+31.82% (above 0%: growing)	+94.93% (above 0%: growing)	100.00%	60.37%	Compare
HTT High Templar Tech Limited - Sponsored ADR	$199.4M	3.5×	— (loss-making)	−90.80% (below 0%: shrinking)	n/m	+347.70% (above 0%: growing)	20.72%	(2,664.81%)	Compare
TROO TROOPS, Inc.	$196.7M	— (loss-making)	—	+10.79% (above 0%: growing)	+101.54% (above 0%: growing)	−94.20% (below 0%: shrinking)	23.83%	0.00%	Compare
XYF X Financial Sponsored ADR	$116.8M	2.3×	—	−53.85% (below 0%: shrinking)	−89.20% (below 0%: shrinking)	+194.87% (above 0%: growing)	57.63%	19.62%	Compare
SUIG Sui Group Holdings Limited	$104.5M	— (loss-making)	— (loss-making)	−61.71% (below 0%: shrinking)	n/m	−651.07% (below 0%: shrinking)	100.00%	(5,439.12%)
LX LexinFintech Holdings Ltd. Sponsored ADR	$90.7M	0.7×	3.1×	−6.21% (below 0%: shrinking)	−78.57% (below 0%: shrinking)	+2,545.55% (above 0%: growing)	15.55%	(3.30%)	Compare
YRD Yirendai Ltd.	$67.7M	— (loss-making)	2.1×	−43.13% (below 0%: shrinking)	n/m	−332.34% (below 0%: shrinking)	78.70%	(39.50%)	Compare
WEI Weidai Ltd. Sponsored ADR	$67.6M	— (loss-making)	—	−36.85% (below 0%: shrinking)	n/m	—	0.00%	0.00%	Compare
ANTA Antalpha Platform Holding Company	$55.9M	3.8×	— (loss-making)	−28.24% (below 0%: shrinking)	n/m	0.00%	56.88%	(205.39%)	Compare
Median of peers	$103.8M	3.5×	3.1×	−32.54%	−23.37%	+94.93%	40.35%	(1.65%)

All 55 Credit Services stocks →

Sui Group Holdings Limited (SUIG) key facts

Strength: Sui Group Holdings Limited’s revenue for fiscal 2025 (year ended December 2025) was $3.9 million, up 18.1% from fiscal 2024.
Sui Group Holdings Limited (SUIG) is a Credit Services company in the Financial sector, listed on Nasdaq.
As of October 16, 2026, SUIG traded at $1.34, a market capitalization of $104.5 million.
Return on equity was −279.6% and debt-to-equity 0.00.
Its Piotroski F-score is 2 out of 9 for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.