Also trades as: 2020.HK (HKSE) · $vol 71M · ANPDY (OTC) · $vol 1M

$9.34

+0.00 (+0.00%)

OTC · Consumer Cyclical · Leisure · Tech Score Neutral · Power 53 · $25.9B mcap · 1.30B float · 0.0001% daily turnover · Short 95% of daily vol

Revenue

$78.1B +10.3% ▲

5Y CAGR: +17.1%

Gross Profit

$48.3B +9.6% ▲

5Y CAGR: +18.5%

Operating Income

$15.7B -5.5% ▼

5Y CAGR: +11.4%

Net Income

$13.2B -15.1% ▼

5Y CAGR: +20.7%

EPS (Diluted)

$4.69 -13.5% ▼

5Y CAGR: +19.9%

EBITDA

$21.8B -21.9% ▼

5Y CAGR: +15.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$49.3B	$53.7B	$62.4B	$70.8B	$78.1B
YoY Growth	+38.9%	+8.8%	+16.2%	+13.6%	+10.3%
Cost of Revenue	$18.9B	$21.3B	$23.3B	$26.8B	$29.9B
Gross Profit	$30.4B	$32.3B	$39.0B	$44.0B	$48.3B
Gross Margin	61.6%	60.2%	62.6%	62.2%	61.8%
R&D Expenses	$1.1B	$1.3B	$1.6B	$0	$2.1B
SG&A Expenses	$20.7B	$23.2B	$25.4B	$29.8B	$30.5B
Operating Expenses	$19.4B	$21.1B	$23.7B	$27.4B	$32.6B
Operating Income	$11.0B	$11.2B	$15.4B	$16.6B	$15.7B
Operating Margin	22.3%	20.9%	24.6%	23.4%	20.1%
Interest Expense	$443M	$511M	$521M	$626M	$812M
Income Before Tax	$11.2B	$11.4B	$15.6B	$21.9B	$20.9B
Tax Expense	$3.0B	$3.1B	$4.4B	$4.9B	$5.6B
Net Income	$7.7B	$7.6B	$10.2B	$15.6B	$13.2B
Net Margin	15.7%	14.1%	16.4%	22.0%	16.9%
EPS (Diluted)	$2.81	$2.76	$3.60	$5.42	$4.69
EBITDA	$14.9B	$16.3B	$21.1B	$28.0B	$21.8B
Shares Outstanding	2.78B	2.78B	2.87B	2.90B	2.90B

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$27.7B	$29.6B	$32.7B	$33.7B	$37.1B	$38.5B	$41.0B	$42.9B
Cost of Revenue	$11.5B	$10.9B	$12.5B	$12.1B	$14.7B	$14.1B	$16.2B	$15.6B
Gross Profit	$16.1B	$18.7B	$20.2B	$21.6B	$22.4B	$24.4B	$24.8B	$27.3B
Gross Margin	58.3%	63.1%	61.8%	64.1%	60.4%	63.4%	60.5%	63.6%
R&D Expenses	$674M	$677M	$937M	$919M	-$919M	$991M	$1.2B	$1.1B
SG&A Expenses	$11.3B	$11.0B	$13.6B	$13.8B	$16.1B	$15.6B	$16.4B	$16.2B
Operating Expenses	$12.0B	$11.7B	$13.5B	$13.0B	$14.5B	$14.3B	$17.6B	$17.3B
Operating Income	$4.1B	$7.0B	$7.7B	$8.7B	$7.9B	$10.1B	$7.2B	$10.0B
Operating Margin	14.9%	23.6%	23.7%	25.7%	21.4%	26.3%	17.5%	23.3%
Interest Expense	$242M	$250M	$277M	$598M	$28M	$0	$406M	$398M
Income Before Tax	$5.6B	$8.0B	$8.2B	$10.9B	$11.0B	$11.2B	$10.1B	$14.3B
Tax Expense	$1.5B	$2.2B	$2.2B	$2.5B	$2.4B	$3.0B	$2.7B	$3.6B
Net Income	$4.0B	$4.7B	$5.5B	$7.7B	$7.9B	$7.0B	$6.4B	$9.4B
Net Margin	14.5%	16.0%	16.8%	22.9%	21.2%	18.2%	15.7%	21.8%
EPS (Diluted)	$1.45	$1.68	$1.89	$2.66	$2.76	$2.48	$2.31	$3.33
EBITDA	$5.1B	$6.2B	$8.2B	$9.2B	$18.8B	$10.8B	$10.5B	$13.3B
Shares Outstanding	2.78B	2.82B	2.91B	2.90B	2.90B	2.90B	2.91B	2.89B

ANPDF OTC