Also trades as: PAEKY (OTC) · $vol 0M

A$1.12 ($0.78)

+0.06 (+5.16%)

ASX · Basic Materials · Other Precious Metals · Tech Score Buy · Power 72 · A$7.7B mcap · 2.39B float · 0.0000% daily turnover

Analysis Technicals Weather Peers

Revenue

$69.19T +68.6% ▲

5Y CAGR: +16.2%

Gross Profit

$6.50T +6.0% ▲

5Y CAGR: +3.5%

Operating Income

$3.00T +14.6% ▲

5Y CAGR: +28.5%

Net Income

$3.65T +18.5% ▲

5Y CAGR: +79.8%

EPS (Diluted)

$151.77 +18.5% ▲

5Y CAGR: +79.8%

EBITDA

$4.89T -11.1% ▼

5Y CAGR: +31.5%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$27.37T	$38.45T	$45.93T	$41.05T	$69.19T
YoY Growth	-16.3%	+40.5%	+19.5%	-10.6%	+68.6%
Cost of Revenue	$22.90T	$32.09T	$37.72T	$34.92T	$62.69T
Gross Profit	$4.48T	$6.36T	$8.21T	$6.13T	$6.50T
Gross Margin	16.4%	16.5%	17.9%	14.9%	9.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.03T	$1.64T	$1.46T	$3.46T	$1.48T
Operating Expenses	$2.44T	$3.47T	$3.25T	$3.46T	$3.50T
Operating Income	$2.03T	$2.74T	$6.45T	$2.62T	$3.00T
Operating Margin	7.4%	7.1%	14.1%	6.4%	4.3%
Interest Expense	$397.7B	$287.9B	$166.6B	$223.3B	$129.4B
Income Before Tax	$1.64T	$3.04T	$5.21T	$3.85T	$4.61T
Tax Expense	$491.8B	$1.18T	$1.39T	$776.8B	$761.4B
Net Income	$1.15T	$1.86T	$3.82T	$3.08T	$3.65T
Net Margin	4.2%	4.8%	8.3%	7.5%	5.3%
EPS (Diluted)	$47.83	$77.47	$159.00	$128.07	$151.77
EBITDA	$2.13T	$3.43T	$5.51T	$5.50T	$4.89T
Shares Outstanding	24.03B	24.03B	24.03B	24.03B	24.03B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$20.01T	$25.99T	$26.15T	$32.87T	$13.26T	$12.61T	$29.61T	$33.39T
Cost of Revenue	$17.97T	$23.60T	$22.52T	$28.27T	$10.55T	$9.92T	$24.00T	$28.19T
Gross Profit	$2.04T	$2.40T	$3.64T	$4.60T	$2.71T	$2.70T	$5.61T	$5.20T
Gross Margin	10.2%	9.2%	13.9%	14.0%	20.4%	21.4%	19.0%	15.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$327.1B	$675.3B	$523.4B	$633.7B	$955.1B	$3.00T	$625.1B	$685.9B
Operating Expenses	$732.4B	$1.26T	$945.1B	$1.15T	$955.1B	$2.19T	$1.08T	$1.26T
Operating Income	$1.31T	$1.13T	$2.69T	$3.45T	$1.75T	-$915.9B	$4.53T	$3.94T
Operating Margin	6.5%	4.4%	10.3%	10.5%	13.2%	-7.3%	15.3%	11.8%
Interest Expense	$52.6B	$27.8B	$4.6B	$1.6B	$0	$56.6B	$72.7B	$134.3B
Income Before Tax	$972.3B	$1.99T	$2.93T	$3.60T	$1.95T	$1.26T	$4.83T	$4.22T
Tax Expense	$255.4B	$368.7B	$611.5B	$778.1B	$453.4B	-$16.2B	$1.13T	$971.3B
Net Income	$650.7B	$1.45T	$2.13T	$2.57T	$1.30T	$1.21T	$3.44T	$2.98T
Net Margin	3.3%	5.6%	8.1%	7.8%	9.8%	9.6%	11.6%	8.9%
EPS (Diluted)	$27.08	$60.17	$88.69	$106.75	$54.00	$52.44	$142.71	$124.08
EBITDA	$1.06T	$2.05T	$2.98T	$3.64T	$2.24T	$1.81T	$4.76T	$4.24T
Shares Outstanding	24.03B	24.03B	24.03B	24.03B	24.03B	24.03B	24.03B	24.03B

ATM.AX ASX