Also trades as: 0293.HK (HKSE) · $vol 34M · CPCAF (OTC) · $vol 0M

$9.25

+0.04 (+0.43%)

Weekly Expected Move ±3.0%

$9 $9 $9 $10 $10

OTC · Industrials · Airlines, Airports & Air Services · Tech Score Neutral · Power 56 · $11.3B mcap · 1.18B float · 0.0004% daily turnover · Short 60% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions Dark Pool Short Interest

Income Trends

Revenue

$116.6B +11.7% ▲

5Y CAGR: +20.0%

Gross Profit

$20.5B -37.2% ▼

Operating Income

$14.0B +0.9% ▲

Net Income

$10.8B +9.3% ▲

EPS (Diluted)

$8.10 +21.8% ▲

EBITDA

$26.1B +21.8% ▲

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$45.6B	$51.0B	$94.5B	$104.4B	$116.6B
YoY Growth	-2.9%	+12.0%	+85.1%	+10.5%	+11.7%
Cost of Revenue	$42.4B	$43.0B	$73.8B	$71.8B	$96.1B
Gross Profit	$3.2B	$20.4B	$20.7B	$32.6B	$20.5B
Gross Margin	7.0%	40.0%	21.9%	31.2%	17.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$3.9B	$4.2B	$0	$0	$6.4B
Operating Expenses	$4.6B	$4.5B	$5.6B	$18.6B	$6.4B
Operating Income	-$1.4B	$3.5B	$15.1B	$13.9B	$14.0B
Operating Margin	-3.2%	6.8%	16.0%	13.3%	12.1%
Interest Expense	$2.5B	$3.0B	$4.0B	$3.9B	$3.2B
Income Before Tax	-$6.1B	-$6.1B	$10.9B	$11.2B	$12.3B
Tax Expense	-$531M	$507M	$1.1B	$1.3B	$1.5B
Net Income	-$5.5B	-$6.6B	$9.8B	$9.9B	$10.8B
Net Margin	-12.1%	-13.0%	10.4%	9.5%	9.3%
EPS (Diluted)	$-4.75	$-5.60	$6.30	$6.65	$8.10
EBITDA	$6.4B	$10.2B	$27.1B	$21.4B	$26.1B
Shares Outstanding	1.29B	1.29B	1.48B	1.48B	1.34B

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$32.5B	$43.6B	$50.9B	$49.6B	$54.8B	$54.3B	$62.3B	$68.2B
Cost of Revenue	$28.9B	$33.2B	$40.8B	$34.5B	$37.3B	$39.0B	$51.2B	$58.1B
Gross Profit	$3.6B	$10.4B	$10.1B	$15.1B	$17.5B	$15.3B	$11.1B	$10.2B
Gross Margin	11.2%	23.9%	19.8%	30.4%	31.9%	28.2%	17.9%	14.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.3B	$3.6B	$4.1B	$0	$0	$0	$2.9B	$3.5B
Operating Expenses	$2.3B	$3.6B	$4.1B	$9.1B	$9.6B	$9.4B	$2.9B	$3.5B
Operating Income	$1.3B	$6.8B	$8.3B	$6.0B	$7.9B	$5.9B	$8.2B	$6.6B
Operating Margin	4.1%	15.6%	16.3%	12.1%	14.4%	10.9%	13.2%	9.7%
Interest Expense	$1.7B	$2.0B	$2.0B	$1.9B	$2.0B	$1.5B	$1.5B	$1.4B
Income Before Tax	$3.3B	$7.3B	$6.2B	$4.2B	$7.0B	$4.3B	$8.0B	$6.9B
Tax Expense	$856M	$439M	$629M	$628M	$687M	$670M	$810M	$658M
Net Income	-$1.5B	$4.3B	$5.5B	$3.6B	$6.3B	$3.7B	$7.2B	$6.3B
Net Margin	-4.8%	9.8%	10.8%	7.3%	11.5%	6.7%	11.5%	9.2%
EPS (Diluted)	$-1.20	$2.75	$3.55	$2.25	$4.25	$2.75	$5.35	$5.00
EBITDA	$11.0B	$13.0B	$10.0B	$9.7B	$11.8B	$10.0B	$14.3B	$12.9B
Shares Outstanding	1.29B	1.48B	1.48B	1.48B	1.47B	1.34B	1.35B	1.25B

CPCAY OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet