Also trades as: CDI.PA (PAR) · $vol 4M · CHDRY (OTC) · $vol 0M

$472.92

+0.00 (+0.00%)

OTC · Consumer Cyclical · Luxury Goods · Tech Score Neutral · Power 58 · $85.3B mcap · 4M float · 0.0000% daily turnover · Short 75% of daily vol

Revenue

$80.8B -4.6% ▼

5Y CAGR: +12.6%

Gross Profit

$53.5B -5.7% ▼

5Y CAGR: +13.2%

Operating Income

$17.7B -6.5% ▼

5Y CAGR: +17.3%

Net Income

$4.5B -13.0% ▼

5Y CAGR: +18.6%

EPS (Diluted)

$25.10 -13.0% ▼

5Y CAGR: +18.6%

EBITDA

$25.5B -5.9% ▼

5Y CAGR: +20.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$64.2B	$79.2B	$86.2B	$84.7B	$80.8B
YoY Growth	+43.8%	+23.3%	+8.8%	-1.7%	-4.6%
Cost of Revenue	$20.4B	$25.0B	$26.9B	$27.9B	$27.3B
Gross Profit	$43.9B	$54.2B	$59.3B	$56.8B	$53.5B
Gross Margin	68.3%	68.4%	68.8%	67.0%	66.2%
R&D Expenses	$147M	$172M	$202M	$0	$0
SG&A Expenses	$26.7B	$33.2B	$36.5B	$37.2B	$35.8B
Operating Expenses	$26.8B	$33.2B	$36.7B	$37.9B	$35.8B
Operating Income	$17.1B	$21.0B	$22.6B	$18.9B	$17.7B
Operating Margin	26.7%	26.5%	26.2%	22.3%	21.9%
Interest Expense	$242M	$383M	$1.0B	$1.2B	$898M
Income Before Tax	$17.2B	$20.1B	$21.6B	$18.1B	$16.7B
Tax Expense	$4.5B	$5.4B	$5.7B	$5.2B	$5.5B
Net Income	$4.9B	$5.8B	$6.3B	$5.2B	$4.5B
Net Margin	7.7%	7.3%	7.3%	6.2%	5.6%
EPS (Diluted)	$27.40	$32.11	$34.94	$28.86	$25.10
EBITDA	$19.1B	$23.2B	$29.8B	$27.1B	$25.5B
Shares Outstanding	180M	180M	180M	180M	180M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$42.5B	$42.2B	$43.9B	$41.7B	$43.0B	$19.9B	$60.9B	$38.6B
Cost of Revenue	$13.6B	$12.9B	$14.0B	$13.0B	$14.9B	$6.6B	$20.7B	$12.7B
Gross Profit	$28.9B	$29.3B	$30.0B	$28.7B	$28.1B	$13.3B	$40.2B	$25.9B
Gross Margin	68.0%	69.4%	68.2%	68.8%	65.3%	66.8%	66.0%	67.1%
R&D Expenses	$86M	$0	$202M	$0	$0	$0	$0	$0
SG&A Expenses	$18.1B	$17.7B	$18.7B	$18.0B	$19.2B	$8.8B	$27.0B	$17.2B
Operating Expenses	$18.1B	$17.7B	$19.0B	$18.1B	$19.8B	$8.8B	$27.0B	$17.2B
Operating Income	$10.8B	$11.6B	$5.5B	$10.6B	$8.3B	$4.5B	$13.2B	$8.7B
Operating Margin	25.4%	27.4%	12.5%	25.5%	19.3%	22.6%	21.6%	22.4%
Interest Expense	$252M	$405M	$629M	$0	$285M	$88M	$562M	$533M
Income Before Tax	$6.9B	$12.0B	$4.8B	$10.4B	$7.7B	$4.3B	$12.4B	$8.6B
Tax Expense	$3.0B	$3.1B	$2.6B	$2.8B	$2.4B	$1.3B	$4.2B	$2.6B
Net Income	$3.1B	$3.5B	$2.8B	$3.0B	$2.2B	$1.2B	$3.3B	$2.4B
Net Margin	7.3%	8.3%	6.4%	7.3%	5.1%	6.0%	5.5%	6.2%
EPS (Diluted)	$17.27	$19.44	$15.48	$16.76	$12.10	$6.57	$11.97	$13.23
EBITDA	$13.7B	$8.6B	$12.0B	$12.0B	$15.1B	$5.2B	$20.3B	$12.0B
Shares Outstanding	180M	180M	180M	180M	180M	180M	180M	180M

CHDRF OTC