Also trades as: AIBG.L (LSE) · $vol 11M · AIBGY (OTC) · $vol 2M · AIBRF (OTC) · $vol 0M

€11.00 ($12.38)

-0.10 (-0.90%)

Weekly Expected Move ±3.1%

€10 €11 €11 €11 €12

DUB · Financial Services · Banks - Regional · Tech Score Neutral · Power 51 · €23.1B mcap · 2.02B float · 0.234% daily turnover

Revenue

$5.8B -5.3% ▼

5Y CAGR: +17.3%

Gross Profit

$4.5B -8.3% ▼

5Y CAGR: +13.7%

Operating Income

$2.4B -11.2% ▼

Net Income

$2.1B -9.0% ▼

EPS (Diluted)

$0.93 +4.5% ▲

EBITDA

$2.3B -23.5% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.7B	$3.3B	$5.5B	$6.2B	$5.8B
YoY Growth	+1.0%	+25.4%	+66.0%	+11.5%	-5.3%
Cost of Revenue	$290M	$417M	$804M	$1.2B	$1.4B
Gross Profit	$2.4B	$2.9B	$4.7B	$4.9B	$4.5B
Gross Margin	89.1%	87.5%	85.4%	79.8%	77.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$522M	$673M	$681M	$718M	$982M
Operating Expenses	$1.7B	$2.0B	$2.3B	$2.2B	$2.1B
Operating Income	$629M	$880M	$2.4B	$2.7B	$2.4B
Operating Margin	23.7%	26.4%	43.3%	43.8%	41.1%
Interest Expense	$290M	$417M	$804M	$1.2B	$1.2B
Income Before Tax	$629M	$880M	$2.4B	$2.7B	$2.2B
Tax Expense	-$16M	$115M	$336M	$351M	$260M
Net Income	$647M	$767M	$2.1B	$2.4B	$2.1B
Net Margin	24.4%	23.0%	37.3%	38.2%	36.7%
EPS (Diluted)	$0.21	$0.26	$0.76	$0.89	$0.93
EBITDA	$956M	$1.2B	$2.7B	$3.0B	$2.3B
Shares Outstanding	2.71B	2.69B	2.64B	2.56B	2.20B

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$646M	$1.1B	$1.2B	$1.2B	$1.2B	$2.1B	$2.9B	$2.9B
Cost of Revenue	$0	$0	$0	$0	$0	$0	$651M	$616M
Gross Profit	$646M	$1.1B	$1.2B	$1.2B	$1.2B	$2.1B	$2.3B	$2.3B
Gross Margin	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	77.7%	78.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$369M	$446M	$446M	$481M	$458M	$976M	$501M	$505M
Operating Expenses	$474M	$560M	$445M	$562M	$458M	$976M	$1.1B	$1.2B
Operating Income	$276M	$606M	$762M	$728M	$766M	$1.2B	$1.2B	$1.1B
Operating Margin	42.8%	57.6%	63.1%	60.2%	62.6%	54.5%	42.0%	37.4%
Interest Expense	$0	$0	$0	$0	$0	$0	$556M	$531M
Income Before Tax	$172M	$494M	$704M	$646M	$704M	$1.1B	$1.2B	$1.1B
Tax Expense	$28M	$66M	$102M	$92M	$83M	$142M	$118M	$142M
Net Income	$128M	$412M	$586M	$538M	$622M	$928M	$1.2B	$939M
Net Margin	19.9%	39.1%	48.5%	44.5%	50.8%	43.2%	41.5%	32.5%
EPS (Diluted)	$0.05	$0.16	$0.22	$0.21	$0.25	$0.78	$0.55	$0.42
EBITDA	-$120M	-$128M	-$74M	-$97M	$0	$2.1B	$168M	$1.1B
Shares Outstanding	2.67B	2.65B	2.62B	2.56B	2.36B	2.27B	2.14B	2.12B

A5G.IR DUB