Also trades as: BOOZT.ST (STO) · $vol 3M · BOOZT-DKK.CO (CPH) · $vol 1M · 0RPY.L (LSE) · $vol 0M · BOZTY (OTC) · $vol 0M

$10.46

+0.00 (+0.00%)

OTC · Consumer Cyclical · Apparel - Retail · Tech Score Sell · Power 45 · $615.6M mcap · 48M float · 0.0054% daily turnover

Revenue

$8.3B +0.5% ▲

5Y CAGR: +13.7%

Gross Profit

$3.1B -3.5% ▼

5Y CAGR: +11.9%

Operating Income

$404M -10.6% ▼

5Y CAGR: +17.3%

Net Income

$301M -12.0% ▼

5Y CAGR: +17.8%

EPS (Diluted)

$4.47 -10.2% ▼

5Y CAGR: +15.1%

EBITDA

$754M +1.2% ▲

5Y CAGR: +17.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$5.8B	$6.7B	$7.8B	$8.2B	$8.3B
YoY Growth	+33.4%	+16.0%	+15.0%	+6.3%	+0.5%
Cost of Revenue	$3.5B	$4.1B	$4.7B	$5.0B	$5.2B
Gross Profit	$2.4B	$2.7B	$3.0B	$3.2B	$3.1B
Gross Margin	40.4%	39.5%	39.2%	39.0%	37.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.5B	$1.5B	$1.7B	$1.7B	$0
Operating Expenses	$2.1B	$2.4B	$2.7B	$2.8B	$2.7B
Operating Income	$264M	$253M	$299M	$452M	$404M
Operating Margin	4.5%	3.8%	3.9%	5.5%	4.9%
Interest Expense	$16M	$22M	$39M	$44M	$41M
Income Before Tax	$245M	$237M	$272M	$427M	$382M
Tax Expense	$50M	$50M	$39M	$85M	$81M
Net Income	$189M	$186M	$233M	$342M	$301M
Net Margin	3.2%	2.8%	3.0%	4.1%	3.6%
EPS (Diluted)	$2.81	$2.73	$3.38	$4.98	$4.47
EBITDA	$428M	$482M	$562M	$745M	$754M
Shares Outstanding	67M	68M	69M	69M	67M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.9B	$1.7B	$3.1B	$1.7B	$1.8B	$3.1B	$1.7B	$2.1B
Cost of Revenue	$1.1B	$1.0B	$1.9B	$1.0B	$1.1B	$2.0B	$1.1B	$1.5B
Gross Profit	$783M	$638M	$1.2B	$628M	$713M	$1.1B	$612M	$580M
Gross Margin	41.8%	38.6%	37.5%	38.0%	39.1%	36.1%	36.8%	28.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$423M	$0	$0	$0	$0	$0	$0	$406M
Operating Expenses	$705M	$610M	$816M	$623M	$608M	$881M	$591M	$486M
Operating Income	$79M	$28M	$348M	$5M	$105M	$252M	$21M	$94M
Operating Margin	4.2%	1.7%	11.2%	0.3%	5.8%	8.0%	1.3%	4.6%
Interest Expense	$12M	$11M	$9M	$9M	$13M	$10M	$8M	$7M
Income Before Tax	$73M	$19M	$345M	$6M	$96M	$245M	$14M	$89M
Tax Expense	$14M	$4M	$78M	$2M	$20M	$50M	$4M	$19M
Net Income	$59M	$15M	$267M	$4M	$76M	$195M	$10M	$70M
Net Margin	3.2%	0.9%	8.6%	0.2%	4.2%	6.2%	0.6%	3.4%
EPS (Diluted)	$0.86	$0.22	$3.88	$0.06	$1.12	$2.93	$0.17	$1.13
EBITDA	$151M	$99M	$424M	$83M	$183M	$367M	$93M	$171M
Shares Outstanding	69M	69M	69M	68M	68M	67M	63M	62M

BZTAF OTC