Also trades as: LUMI.TA (TLV) · $vol 95M

$25.90

+0.00 (+0.00%)

OTC · Financial Services · Banks - Regional · Tech Score Buy · Power 62 · $38.1B mcap · 1.48B float · 0.0000% daily turnover · Short 80% of daily vol

Revenue

$44.6B +3.6% ▲

5Y CAGR: +25.3%

Gross Profit

$22.0B -0.4% ▼

5Y CAGR: +11.1%

Operating Income

$15.9B +2.4% ▲

5Y CAGR: +35.3%

Net Income

$10.2B +4.2% ▲

5Y CAGR: +37.2%

EPS (Diluted)

$6.86 +6.2% ▲

5Y CAGR: +36.6%

EBITDA

$16.1B -0.3% ▼

5Y CAGR: +30.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$16.8B	$22.8B	$38.7B	$43.0B	$44.6B
YoY Growth	+16.6%	+35.5%	+69.6%	+11.3%	+3.6%
Cost of Revenue	$1.3B	$5.6B	$17.7B	$21.0B	$22.6B
Gross Profit	$15.5B	$17.2B	$21.0B	$22.1B	$22.0B
Gross Margin	92.1%	75.5%	54.3%	51.3%	49.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$360M	$308M	$299M	$279M	$309M
Operating Expenses	$6.3B	$6.3B	$9.1B	$6.6B	$6.5B
Operating Income	$9.2B	$10.9B	$11.9B	$15.5B	$15.9B
Operating Margin	54.9%	47.8%	30.8%	36.0%	35.6%
Interest Expense	$1.3B	$5.6B	$17.7B	$21.0B	$22.1B
Income Before Tax	$9.3B	$11.3B	$11.0B	$15.2B	$15.5B
Tax Expense	$3.3B	$3.6B	$4.0B	$5.4B	$5.6B
Net Income	$6.0B	$7.7B	$7.0B	$9.8B	$10.2B
Net Margin	35.8%	33.8%	18.2%	22.8%	22.9%
EPS (Diluted)	$4.15	$5.14	$4.58	$6.46	$6.86
EBITDA	$9.9B	$11.5B	$12.6B	$16.1B	$16.1B
Shares Outstanding	1.53B	1.53B	1.54B	1.53B	470M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$10.9B	$9.6B	$10.4B	$11.7B	$12.0B	$10.5B	$10.8B	$12.6B
Cost of Revenue	$5.4B	$5.1B	$5.0B	$5.7B	$6.2B	$5.7B	$5.3B	$6.2B
Gross Profit	$5.5B	$4.5B	$5.4B	$6.0B	$5.9B	$5.1B	$5.4B	$6.4B
Gross Margin	50.5%	47.1%	51.7%	51.4%	48.8%	48.8%	50.3%	50.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$1.1B	$1.1B	$1.1B	$1.2B
Operating Expenses	$2.0B	$869M	$1.8B	$1.8B	$1.5B	$1.3B	$1.7B	$1.8B
Operating Income	$3.5B	$3.6B	$3.6B	$4.2B	$4.3B	$3.6B	$3.9B	$4.8B
Operating Margin	31.9%	38.0%	34.6%	35.6%	35.9%	34.0%	36.2%	38.3%
Interest Expense	$5.4B	$5.1B	$5.0B	$5.7B	$6.2B	$5.3B	$5.3B	$6.3B
Income Before Tax	$3.6B	$3.7B	$3.7B	$4.2B	$4.3B	$3.5B	$3.7B	$4.7B
Tax Expense	$1.3B	$1.3B	$1.3B	$1.6B	$1.7B	$1.0B	$1.6B	$2.0B
Net Income	$2.3B	$2.5B	$2.4B	$2.6B	$2.7B	$2.5B	$2.3B	$2.9B
Net Margin	21.0%	25.6%	23.1%	22.4%	22.5%	24.2%	21.8%	22.6%
EPS (Diluted)	$1.51	$1.60	$1.60	$1.74	$1.80	$1.71	$1.58	$1.92
EBITDA	$3.6B	$3.8B	$3.7B	$4.3B	$4.4B	$3.7B	$3.8B	$4.8B
Shares Outstanding	1.53B	1.53B	1.50B	1.50B	1.49B	467M	1.48B	497M

BLMIF OTC