Stock Analysis on Net

Super Micro Computer Inc. (NASDAQ:SMCI)

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

Super Micro Computer Inc., adjusted financial ratios

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
Activity Ratio
Total Asset Turnover
Reported 1.94 1.62 1.59 1.74 2.08 1.90
Adjusted 2.05 1.67 1.63 1.79 2.13 1.95
Liquidity Ratio
Current Ratio
Reported 2.31 1.91 1.93 2.25 2.35 1.89
Adjusted 2.58 2.08 2.18 2.70 2.84 2.06
Solvency Ratios
Debt to Equity
Reported 0.15 0.42 0.09 0.03 0.03 0.14
Adjusted 0.15 0.39 0.10 0.04 0.04 0.14
Debt to Capital
Reported 0.13 0.30 0.08 0.03 0.02 0.12
Adjusted 0.13 0.28 0.09 0.04 0.04 0.12
Financial Leverage
Reported 1.86 2.25 2.05 1.80 1.79 2.10
Adjusted 1.65 1.96 1.74 1.52 1.48 1.80
Profitability Ratios
Net Profit Margin
Reported 8.98% 5.49% 3.14% 2.52% 2.05% 1.37%
Adjusted 8.60% 5.91% 2.84% 2.03% 3.32% 3.78%
Return on Equity (ROE)
Reported 32.45% 20.00% 10.20% 7.91% 7.64% 5.47%
Adjusted 29.06% 19.27% 8.08% 5.51% 10.51% 13.24%
Return on Assets (ROA)
Reported 17.42% 8.90% 4.99% 4.39% 4.27% 2.61%
Adjusted 17.61% 9.85% 4.64% 3.63% 7.08% 7.35%

Based on: 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), 10-K (reporting date: 2018-06-30).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Super Micro Computer Inc. adjusted total asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Super Micro Computer Inc. adjusted current ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Super Micro Computer Inc. adjusted debt-to-equity ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Super Micro Computer Inc. adjusted debt-to-capital ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Super Micro Computer Inc. adjusted financial leverage ratio increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Super Micro Computer Inc. adjusted net profit margin ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Super Micro Computer Inc. adjusted ROE improved from 2021 to 2022 and from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Super Micro Computer Inc. adjusted ROA improved from 2021 to 2022 and from 2022 to 2023.

Super Micro Computer Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
Reported
Selected Financial Data (US$ in thousands)
Net sales 7,123,482 5,196,099 3,557,422 3,339,281 3,500,360 3,360,492
Total assets 3,674,729 3,205,077 2,241,964 1,918,646 1,682,594 1,769,505
Activity Ratio
Total asset turnover1 1.94 1.62 1.59 1.74 2.08 1.90
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net sales2 7,194,069 5,227,643 3,555,970 3,339,631 3,555,499 3,428,267
Adjusted total assets3 3,512,157 3,136,901 2,181,267 1,868,334 1,667,846 1,761,928
Activity Ratio
Adjusted total asset turnover4 2.05 1.67 1.63 1.79 2.13 1.95

Based on: 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), 10-K (reporting date: 2018-06-30).

1 2023 Calculation
Total asset turnover = Net sales ÷ Total assets
= 7,123,482 ÷ 3,674,729 = 1.94

2 Adjusted net sales. See details »

3 Adjusted total assets. See details »

4 2023 Calculation
Adjusted total asset turnover = Adjusted net sales ÷ Adjusted total assets
= 7,194,069 ÷ 3,512,157 = 2.05

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Super Micro Computer Inc. adjusted total asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Current Ratio

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
Reported
Selected Financial Data (US$ in thousands)
Current assets 3,179,426 2,806,315 1,867,259 1,592,761 1,421,771 1,530,878
Current liabilities 1,374,652 1,470,024 968,896 707,635 605,969 811,557
Liquidity Ratio
Current ratio1 2.31 1.91 1.93 2.25 2.35 1.89
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted current assets2 3,179,508 2,808,068 1,869,850 1,597,347 1,430,677 1,532,823
Adjusted current liabilities3 1,230,906 1,349,638 857,232 591,494 503,155 745,419
Liquidity Ratio
Adjusted current ratio4 2.58 2.08 2.18 2.70 2.84 2.06

Based on: 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), 10-K (reporting date: 2018-06-30).

1 2023 Calculation
Current ratio = Current assets ÷ Current liabilities
= 3,179,426 ÷ 1,374,652 = 2.31

2 Adjusted current assets. See details »

3 Adjusted current liabilities. See details »

4 2023 Calculation
Adjusted current ratio = Adjusted current assets ÷ Adjusted current liabilities
= 3,179,508 ÷ 1,230,906 = 2.58

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Super Micro Computer Inc. adjusted current ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

Adjusted Debt to Equity

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
Reported
Selected Financial Data (US$ in thousands)
Total debt 290,302 596,764 98,190 29,401 23,647 116,181
Total Super Micro Computer, Inc. stockholders’ equity 1,972,005 1,425,575 1,096,225 1,065,540 941,015 843,495
Solvency Ratio
Debt to equity1 0.15 0.42 0.09 0.03 0.03 0.14
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 309,462 620,564 119,051 53,813 41,119 132,242
Adjusted total stockholders’ equity3 2,128,905 1,603,569 1,250,881 1,231,543 1,123,409 978,178
Solvency Ratio
Adjusted debt to equity4 0.15 0.39 0.10 0.04 0.04 0.14

Based on: 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), 10-K (reporting date: 2018-06-30).

1 2023 Calculation
Debt to equity = Total debt ÷ Total Super Micro Computer, Inc. stockholders’ equity
= 290,302 ÷ 1,972,005 = 0.15

2 Adjusted total debt. See details »

3 Adjusted total stockholders’ equity. See details »

4 2023 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted total stockholders’ equity
= 309,462 ÷ 2,128,905 = 0.15

Solvency ratio Description The company
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Super Micro Computer Inc. adjusted debt-to-equity ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.

Adjusted Debt to Capital

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
Reported
Selected Financial Data (US$ in thousands)
Total debt 290,302 596,764 98,190 29,401 23,647 116,181
Total capital 2,262,307 2,022,339 1,194,415 1,094,941 964,662 959,676
Solvency Ratio
Debt to capital1 0.13 0.30 0.08 0.03 0.02 0.12
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 309,462 620,564 119,051 53,813 41,119 132,242
Adjusted total capital3 2,438,367 2,224,133 1,369,932 1,285,356 1,164,528 1,110,420
Solvency Ratio
Adjusted debt to capital4 0.13 0.28 0.09 0.04 0.04 0.12

Based on: 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), 10-K (reporting date: 2018-06-30).

1 2023 Calculation
Debt to capital = Total debt ÷ Total capital
= 290,302 ÷ 2,262,307 = 0.13

2 Adjusted total debt. See details »

3 Adjusted total capital. See details »

4 2023 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 309,462 ÷ 2,438,367 = 0.13

Solvency ratio Description The company
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Super Micro Computer Inc. adjusted debt-to-capital ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.

Adjusted Financial Leverage

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
Reported
Selected Financial Data (US$ in thousands)
Total assets 3,674,729 3,205,077 2,241,964 1,918,646 1,682,594 1,769,505
Total Super Micro Computer, Inc. stockholders’ equity 1,972,005 1,425,575 1,096,225 1,065,540 941,015 843,495
Solvency Ratio
Financial leverage1 1.86 2.25 2.05 1.80 1.79 2.10
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total assets2 3,512,157 3,136,901 2,181,267 1,868,334 1,667,846 1,761,928
Adjusted total stockholders’ equity3 2,128,905 1,603,569 1,250,881 1,231,543 1,123,409 978,178
Solvency Ratio
Adjusted financial leverage4 1.65 1.96 1.74 1.52 1.48 1.80

Based on: 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), 10-K (reporting date: 2018-06-30).

1 2023 Calculation
Financial leverage = Total assets ÷ Total Super Micro Computer, Inc. stockholders’ equity
= 3,674,729 ÷ 1,972,005 = 1.86

2 Adjusted total assets. See details »

3 Adjusted total stockholders’ equity. See details »

4 2023 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted total stockholders’ equity
= 3,512,157 ÷ 2,128,905 = 1.65

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Super Micro Computer Inc. adjusted financial leverage ratio increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.

Adjusted Net Profit Margin

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
Reported
Selected Financial Data (US$ in thousands)
Net income 639,998 285,163 111,865 84,308 71,918 46,165
Net sales 7,123,482 5,196,099 3,557,422 3,339,281 3,500,360 3,360,492
Profitability Ratio
Net profit margin1 8.98% 5.49% 3.14% 2.52% 2.05% 1.37%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 618,654 308,944 101,117 67,839 118,051 129,474
Adjusted net sales3 7,194,069 5,227,643 3,555,970 3,339,631 3,555,499 3,428,267
Profitability Ratio
Adjusted net profit margin4 8.60% 5.91% 2.84% 2.03% 3.32% 3.78%

Based on: 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), 10-K (reporting date: 2018-06-30).

1 2023 Calculation
Net profit margin = 100 × Net income ÷ Net sales
= 100 × 639,998 ÷ 7,123,482 = 8.98%

2 Adjusted net income. See details »

3 Adjusted net sales. See details »

4 2023 Calculation
Adjusted net profit margin = 100 × Adjusted net income ÷ Adjusted net sales
= 100 × 618,654 ÷ 7,194,069 = 8.60%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Super Micro Computer Inc. adjusted net profit margin ratio improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Equity (ROE)

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
Reported
Selected Financial Data (US$ in thousands)
Net income 639,998 285,163 111,865 84,308 71,918 46,165
Total Super Micro Computer, Inc. stockholders’ equity 1,972,005 1,425,575 1,096,225 1,065,540 941,015 843,495
Profitability Ratio
ROE1 32.45% 20.00% 10.20% 7.91% 7.64% 5.47%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 618,654 308,944 101,117 67,839 118,051 129,474
Adjusted total stockholders’ equity3 2,128,905 1,603,569 1,250,881 1,231,543 1,123,409 978,178
Profitability Ratio
Adjusted ROE4 29.06% 19.27% 8.08% 5.51% 10.51% 13.24%

Based on: 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), 10-K (reporting date: 2018-06-30).

1 2023 Calculation
ROE = 100 × Net income ÷ Total Super Micro Computer, Inc. stockholders’ equity
= 100 × 639,998 ÷ 1,972,005 = 32.45%

2 Adjusted net income. See details »

3 Adjusted total stockholders’ equity. See details »

4 2023 Calculation
Adjusted ROE = 100 × Adjusted net income ÷ Adjusted total stockholders’ equity
= 100 × 618,654 ÷ 2,128,905 = 29.06%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Super Micro Computer Inc. adjusted ROE improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Assets (ROA)

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
Reported
Selected Financial Data (US$ in thousands)
Net income 639,998 285,163 111,865 84,308 71,918 46,165
Total assets 3,674,729 3,205,077 2,241,964 1,918,646 1,682,594 1,769,505
Profitability Ratio
ROA1 17.42% 8.90% 4.99% 4.39% 4.27% 2.61%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 618,654 308,944 101,117 67,839 118,051 129,474
Adjusted total assets3 3,512,157 3,136,901 2,181,267 1,868,334 1,667,846 1,761,928
Profitability Ratio
Adjusted ROA4 17.61% 9.85% 4.64% 3.63% 7.08% 7.35%

Based on: 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), 10-K (reporting date: 2018-06-30).

1 2023 Calculation
ROA = 100 × Net income ÷ Total assets
= 100 × 639,998 ÷ 3,674,729 = 17.42%

2 Adjusted net income. See details »

3 Adjusted total assets. See details »

4 2023 Calculation
Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 618,654 ÷ 3,512,157 = 17.61%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Super Micro Computer Inc. adjusted ROA improved from 2021 to 2022 and from 2022 to 2023.