Also trades as: CKF.AX (ASX) · $vol 2M

$5.65

+0.00 (+0.00%)

OTC · Consumer Cyclical · Restaurants · Tech Score Sell · Power 49 · $668.0M mcap · 107M float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$1.6B +4.8% ▲

5Y CAGR: +8.4%

Gross Profit

$816M +5.0% ▲

5Y CAGR: +7.8%

Operating Income

-$8M -111.3% ▼

Net Income

$44M +219.4% ▲

5Y CAGR: +6.0%

EPS (Diluted)

$0.37 +208.3% ▲

5Y CAGR: +5.7%

EBITDA

$228M -21.6% ▼

5Y CAGR: +5.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2025	FY2026
Revenue	$1.2B	$1.3B	$1.5B	$1.5B	$1.6B
YoY Growth	+10.9%	+14.1%	+10.4%	+2.1%	+4.8%
Cost of Revenue	$562M	$672M	$738M	$743M	$777M
Gross Profit	$619M	$676M	$751M	$776M	$816M
Gross Margin	52.4%	50.1%	50.4%	51.1%	51.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$408M	$502M	$503M	$438M	$560M
Operating Expenses	$493M	$629M	$631M	$465M	$824M
Operating Income	$12M	-$56M	$137M	-$48M	-$8M
Operating Margin	1.0%	-4.1%	9.2%	-3.2%	-0.5%
Interest Expense	$30M	$33M	$41M	$44M	$46M
Income Before Tax	$80M	$15M	$81M	$31M	$69M
Tax Expense	$26M	$3M	$26M	$22M	$22M
Net Income	$55M	$13M	$77M	$9M	$44M
Net Margin	4.6%	0.9%	5.2%	0.6%	2.8%
EPS (Diluted)	$0.47	$0.11	$0.48	$0.07	$0.37
EBITDA	$204M	$146M	$228M	$186M	$228M
Shares Outstanding	117M	118M	119M	119M	119M

Line Item	FY2022 Q2	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$614M	$734M	$695M	$794M	$704M	$1.3B	$750M	$840M
Cost of Revenue	$295M	$378M	$342M	$396M	$347M	$620M	$363M	$413M
Gross Profit	$320M	$357M	$353M	$398M	$357M	$420M	$387M	$427M
Gross Margin	52.1%	48.6%	50.7%	50.2%	50.7%	32.9%	51.6%	50.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$276M	$335M	$287M	$333M	$299M	$395M	$320M	$360M
Operating Expenses	$280M	$335M	$287M	$338M	$304M	$253M	$320M	$360M
Operating Income	$39M	$22M	$60M	$60M	$53M	$24M	$67M	$68M
Operating Margin	6.4%	3.0%	8.6%	7.5%	7.5%	1.9%	9.0%	8.0%
Interest Expense	$15M	$18M	$18M	$23M	$18M	$40M	$20M	$26M
Income Before Tax	$16M	-$2M	$43M	$38M	$36M	-$7M	$40M	$29M
Tax Expense	$6M	-$3M	$14M	$12M	$12M	$16M	$13M	$9M
Net Income	$11M	$2M	$50M	$26M	$24M	-$24M	$27M	$17M
Net Margin	1.8%	0.2%	7.3%	3.3%	3.4%	-1.9%	3.6%	2.0%
EPS (Diluted)	$0.09	$0.01	$0.25	$0.22	$0.20	$-0.20	$0.23	$0.14
EBITDA	$80M	$66M	$111M	$63M	$103M	$189M	$111M	$130M
Shares Outstanding	118M	120M	119M	119M	119M	119M	119M	120M

CLLFF OTC