Stock Analysis on Net

Super Micro Computer Inc. (NASDAQ:SMCI)

$24.99

Adjustments to Financial Statements

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Adjustments to Current Assets

Super Micro Computer Inc., adjusted current assets

US$ in thousands

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
As Reported
Current assets
Adjustments
Add: Allowance for credit losses
After Adjustment
Adjusted current assets

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

The analysis of the annual financial data reveals distinct trends in the current assets of the company over the six-year period.

Current Assets

The current assets have demonstrated a consistent and significant growth trajectory from June 30, 2019, through June 30, 2023. Starting at approximately 1.42 billion US dollars in mid-2019, current assets increased steadily each year, reaching about 3.18 billion US dollars by mid-2023. This represents more than a doubling of current assets over four years, indicating improved liquidity and an expanding asset base available for short-term obligations.

Notably, there is a substantial spike in current assets as of June 30, 2024, with the figure rising sharply to approximately 8.93 billion US dollars. This dramatic increase is more than double the previous year’s value, suggesting either a significant accumulation of liquid resources, inventory, receivables, or other short-term assets. Such a jump may indicate extraordinary circumstances such as major acquisitions, inventory buildup, or changes in working capital management strategies.

Adjusted Current Assets

The adjusted current assets trend parallels that of the unadjusted current assets closely, with values marginally higher but following the same growth pattern over the years. Starting at about 1.43 billion US dollars in June 2019, the adjusted current assets increase consistently each period, reaching roughly 3.18 billion US dollars by June 2023.

Similarly, the adjusted current assets experience the same pronounced surge in June 2024 to approximately 8.93 billion US dollars. This alignment with the reported current assets suggests that adjustments made to the current assets do not materially alter the overall trend, reaffirming the substantial growth observed in the final year.

Overall, the upward trend in current and adjusted current assets indicates improved liquidity and resource availability over the recent years, with an exceptional increase at the latest reporting date. This change may require further investigation to understand the underlying factors driving such a sharp increase and its implications for the company’s operational and financial stability.


Adjustments to Total Assets

Super Micro Computer Inc., adjusted total assets

US$ in thousands

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
As Reported
Total assets
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for credit losses
Less: Deferred income tax assets2
After Adjustment
Adjusted total assets

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred income tax assets. See details »

The annual financial data reflects significant growth in the total assets over the six-year period analyzed. Both total assets and adjusted total assets demonstrate an upward trajectory, indicating consistent expansion in the asset base.

Total Assets
The total assets increased steadily from US$1,682,594 thousand in 2019 to US$3,674,729 thousand in 2023. A sharp rise can be observed between 2023 and 2024, where total assets nearly triple, reaching US$9,826,092 thousand. This suggests a considerable asset acquisition or revaluation in the most recent year analyzed.
Adjusted Total Assets
The adjusted total assets follow a similar pattern, starting at US$1,667,846 thousand in 2019 and rising consistently to US$3,512,157 thousand in 2023. A substantial increase is also noted from 2023 to 2024, rising to US$9,460,993 thousand. The parallel movement alongside total assets indicates consistent adjustments, possibly removing certain non-core or non-operational assets for a more refined asset valuation.
Trend Analysis
Both total and adjusted asset figures exhibit strong growth, especially pronounced in the latest year. The growth trend intensifies notably from 2022 onwards, with the 2024 figures more than doubling the previous year’s amounts. This pattern may indicate expansions through acquisitions, capital investments, or significant asset reclassifications.
Financial Implications
The surge in total assets points towards aggressive growth strategies or increased capital deployment. It may impact the company's financial structure, introducing higher leverage or changing asset composition. Adjusted assets growing in similar proportions suggest that underlying asset quality or core asset base expansion aligns with total asset growth, which could be positive for long-term financial stability.

Adjustments to Current Liabilities

Super Micro Computer Inc., adjusted current liabilities

US$ in thousands

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
As Reported
Current liabilities
Adjustments
Less: Deferred revenue, current
Less: Accrued warranty costs, current
After Adjustment
Adjusted current liabilities

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

The financial data reveals a significant upward trend in both current liabilities and adjusted current liabilities over the six-year period ending June 30, 2024. This indicates increasing short-term obligations for the company.

Current Liabilities
The current liabilities increased steadily from 605,969 thousand USD in 2019 to 2,345,721 thousand USD in 2024. This represents almost a fourfold increase over the period. The most notable jump occurred between 2023 and 2024, where liabilities grew by approximately 70.5%.
Adjusted Current Liabilities
Adjusted current liabilities followed a similar ascending trajectory, rising from 503,155 thousand USD in 2019 to 2,142,660 thousand USD in 2024. This also constitutes a more than fourfold increase. The largest annual increase happened in the last year noted, between 2023 and 2024, with growth close to 74%. The adjusted figures consistently remain lower than total current liabilities, suggesting that certain liabilities have been excluded for analytical purposes.

Overall, the sharp rise in current and adjusted current liabilities over the years suggests increasing short-term financial commitments. The accelerated increase in the most recent year signifies a noteworthy change in the company's liquidity profile, which may require further investigation to assess underlying causes and potential impacts on financial stability.


Adjustments to Total Liabilities

Super Micro Computer Inc., adjusted total liabilities

US$ in thousands

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
As Reported
Total liabilities
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred revenue
Less: Accrued warranty costs
After Adjustment
Adjusted total liabilities

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

Total Liabilities

The total liabilities exhibit a persistent increasing trend over the six-year period, starting at 741,418 thousand US dollars in mid-2019 and rising steadily each year. The increase is particularly pronounced between mid-2022 and mid-2024, where total liabilities more than doubled from approximately 1,779,330 thousand to 4,408,722 thousand US dollars. Despite a slight decline in mid-2023 compared to the previous year, the overall trend is one of rapid growth in liabilities.

Adjusted Total Liabilities

Adjusted total liabilities follow a similar upward trajectory as the total liabilities, beginning at 544,437 thousand US dollars in mid-2019 and increasing consistently through the years. Notably, there is a substantial surge between mid-2022 and mid-2024, with adjusted liabilities escalating from roughly 1,533,332 thousand to 3,974,531 thousand US dollars. The data indicates a strong alignment with the pattern seen in the unadjusted liabilities, reflecting significant growth in the company's financial obligations.

Overall Observations

Both total and adjusted liabilities demonstrate marked growth over the observed period, with the pace accelerating significantly in the most recent years. The doubling of liabilities within the last two years suggests increased leveraging or expansion activities. The proportionate relationship between total and adjusted liabilities remains relatively consistent, implying that the adjustments made do not drastically alter the overall liability profile but confirm the growing financial commitments.


Adjustments to Stockholders’ Equity

Super Micro Computer Inc., adjusted total Super Micro Computer, Inc. stockholders’ equity

US$ in thousands

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
As Reported
Total Super Micro Computer, Inc. stockholders’ equity
Adjustments
Less: Deferred income tax assets (liabilities), net1
Add: Allowance for credit losses
Add: Deferred revenue
Add: Accrued warranty costs
Add: Noncontrolling interest
After Adjustment
Adjusted total stockholders’ equity

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

1 Deferred income tax assets (liabilities), net. See details »

Total Super Micro Computer, Inc. stockholders’ equity

There is a consistent upward trend in total stockholders’ equity over the six-year period. Starting at approximately 941 million US dollars in 2019, the equity amount increased steadily each year, reaching over 5.4 billion US dollars by 2024. The increase was relatively moderate from 2019 to 2021, then the growth accelerated significantly from 2021 onwards, especially between 2023 and 2024 where the value more than doubled.

Adjusted total stockholders’ equity

The adjusted total stockholders’ equity follows a similar upward pattern as the unadjusted figure, beginning at about 1.12 billion US dollars in 2019 and rising to approximately 5.49 billion US dollars in 2024. The upward trajectory is steady year over year, with a notable acceleration occurring in the last two years. The gap between adjusted and total stockholders’ equity remains relatively consistent throughout the period, indicating stable adjustments relative to the total equity figure.

Overall Analysis

Both total and adjusted stockholders’ equity exhibit robust growth over the six-year span, suggesting improved financial strength and enhanced shareholder value. The significant increase from 2022 onwards may indicate successful strategic initiatives, capital raises, retained earnings growth, or other equity-increasing activities. The consistency between the adjusted and total equity values implies that accounting adjustments have not materially altered the underlying equity trend.


Adjustments to Capitalization Table

Super Micro Computer Inc., adjusted capitalization table

US$ in thousands

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
As Reported
Lines of credit and current portion of term loans
Term loans, non-current
Convertible notes
Total reported debt
Total Super Micro Computer, Inc. stockholders’ equity
Total reported capital
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Operating lease liability, current (included in Accrued liabilities)2
Add: Operating lease liability, non-current (included in Other long-term liabilities)3
Adjusted total debt
Adjustments to Equity
Less: Deferred income tax assets (liabilities), net4
Add: Allowance for credit losses
Add: Deferred revenue
Add: Accrued warranty costs
Add: Noncontrolling interest
Adjusted total stockholders’ equity
After Adjustment
Adjusted total capital

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Operating lease liability, current (included in Accrued liabilities). See details »

3 Operating lease liability, non-current (included in Other long-term liabilities). See details »

4 Deferred income tax assets (liabilities), net. See details »

The financial data reveals significant fluctuations and notable trends in the company's debt, equity, and capital figures over the six-year period ending June 30, 2024.

Total reported debt
There is a clear upward trend in total reported debt, with amounts rising from $23.6 million in 2019 to $2.17 billion in 2024. The increase is especially pronounced between 2022 and 2024, where debt surged from $596.8 million to over $2.17 billion, reflecting substantial leveraged financing or increased borrowing over recent years.
Total stockholders’ equity
Stockholders’ equity demonstrated consistent growth throughout the period, increasing from approximately $941 million in 2019 to a peak of $5.42 billion in 2024. This steady rise indicates strengthening ownership interest and potentially retained earnings accumulation or new equity issuance events improving the equity base gradually.
Total reported capital
Total reported capital, the sum of debt and equity, also follows an increasing path, starting at $965 million in 2019 and reaching approximately $7.6 billion by 2024. The sharp increases from 2021 onwards mirror the dramatic rise in total debt alongside equity expansions, suggesting overall growth in the company's capital structure scale.
Adjusted total debt
Adjusted total debt values align closely with total reported debt figures but are consistently higher, indicating inclusion of additional debt-like obligations or off-balance-sheet adjustments. This figure similarly shows a significant jump, from $41 million in 2019 to about $2.21 billion in 2024, underscoring increased leverage considerations when adjustments are applied.
Adjusted total stockholders’ equity
Adjusted stockholders’ equity is above reported equity in all years, indicating favorable revaluation or inclusion of other equity components. The amount grew steadily from $1.12 billion in 2019 to $5.49 billion in 2024, mirroring trends in reported equity but at elevated levels due to adjustments, highlighting improved capital strength after accounting for these factors.
Adjusted total capital
This figure, which aggregates adjusted debt and equity, shows robust growth from $1.16 billion in 2019 to $7.7 billion in 2024. The movement confirms overall expansion of the adjusted capital base, driven largely by considerable increases in adjusted debt from 2021 onward, and the concurrent rise in adjusted equity, reflecting an enlarged and leveraged balance sheet position.

Overall, the data depicts a company undergoing substantial balance sheet growth, with large increases in both debt and equity components. The marked escalation especially post-2021 suggests strategic financing initiatives or acquisitions supported by increased leverage. The consistent growth in equity — both reported and adjusted — implies solid shareholder value enhancement alongside this indebtedness rise. The adjusted figures reveal a broader perspective of financial strength beyond reported amounts, emphasizing heightened capital scale and complexity in the company’s financial structure over time.


Adjustments to Revenues

Super Micro Computer Inc., adjusted net sales

US$ in thousands

Microsoft Excel
12 months ended: Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
As Reported
Net sales
Adjustment
Add: Increase (decrease) in deferred revenue
After Adjustment
Adjusted net sales

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

The financial data reveals a fluctuating but overall upward trend in sales figures over the period analyzed.

Net Sales
Net sales decreased slightly from approximately 3.5 billion USD in 2019 to around 3.34 billion USD in 2020, indicating a modest contraction during this period. However, sales recovered in 2021, rising back to approximately 3.56 billion USD. A significant increase is evident in the subsequent years, with net sales growing to 5.2 billion USD in 2022 and further to 7.12 billion USD in 2023. The most dramatic growth occurs in 2024, with net sales more than doubling to nearly 15 billion USD. This suggests a strong expansion phase beginning in 2021 and accelerating through 2024.
Adjusted Net Sales
Adjusted net sales follow a similar pattern to net sales, starting slightly higher in 2019 at approximately 3.56 billion USD and then decreasing marginally in 2020 to about 3.34 billion USD. The figures stabilize in 2021, closely aligning with net sales. From 2022 onwards, adjusted net sales exhibit substantial growth, moving from approximately 5.23 billion USD to 7.19 billion USD in 2023 and reaching over 15 billion USD in 2024. This parallel trend with net sales confirms consistent adjustments applied and underscores the robust growth trend in the company's core operations.

Overall, the data indicates that after a slight dip in 2020, the company experienced strong growth in sales, particularly from 2022 onward. The rapid increase in sales figures in the last two years points to either successful strategic initiatives, market expansion, or increased demand for products or services. The correlation between net sales and adjusted net sales further supports the reliability of these trends.


Adjustments to Reported Income

Super Micro Computer Inc., adjusted net income

US$ in thousands

Microsoft Excel
12 months ended: Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
As Reported
Net income
Adjustments
Add: Deferred income tax expense (benefit)1
Add: Increase (decrease) in allowance for credit losses
Add: Increase (decrease) in deferred revenue
Add: Increase (decrease) in accrued warranty costs
Add: Other comprehensive income (loss), net of tax
After Adjustment
Adjusted net income

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

1 Deferred income tax expense (benefit). See details »

The analysis of the net income and adjusted net income over the six-year period reveals a significant upward trend, with notable fluctuations and accelerated growth particularly in more recent years.

Net Income

Starting at $71,918 thousand in June 2019, net income showed moderate growth in the next two years, increasing to $84,308 thousand in 2020 and $111,865 thousand in 2021. A sharp rise is observed in 2022, where net income more than doubled to $285,163 thousand. This upward trajectory continued with exceptionally strong growth in 2023 and 2024, reaching $639,998 thousand and $1,152,666 thousand, respectively. This pattern indicates a substantial improvement in profitability and operational efficiency over the period, with the company's earnings expanding rapidly, particularly after 2021.

Adjusted Net Income

Adjusted net income exhibited fluctuations but overall mirrored the upward trend seen in net income. In 2019, it was recorded at $118,051 thousand, which then decreased to $67,839 thousand in 2020, showing some volatility. After 2020, adjusted net income increased consistently, reaching $101,117 thousand in 2021 and sharply rising to $308,944 thousand in 2022, closely aligning with the surge seen in net income. The upward momentum persisted with significant gains in 2023 and 2024, peaking at $618,654 thousand and $1,099,109 thousand, respectively. This suggests the company’s core profitability, when adjusted for certain items, followed a similar growth trajectory as reported net income, reinforcing the underlying strength and sustainability of earnings.

In summary, both net income and adjusted net income experienced substantial growth over the reviewed period, characterized by steady increases initially and marked acceleration starting from 2022. Despite some variability in adjusted net income in 2020, the overall trend indicates improved financial performance and profitability expansion, with the largest gains realized in the last two years of the timeframe. This progression may reflect successful strategic initiatives, enhanced market positioning, or operational scaling contributing to the company's stronger financial results.