Also trades as: DRW3.DE (XETRA) · $vol 2M · DRW8.DE (XETRA) · $vol 0M · 0MT8.L (LSE) · $vol 0M · DWRKF (OTC) · $vol 0M · DGWPF (OTC) · $vol 0M

$100.47

+0.00 (+0.00%)

OTC · Healthcare · Medical - Devices · Tech Score Strong Sell · Power 43 · $1.9B mcap · 18M float · 0.0009% daily turnover · Short 100% of daily vol

Revenue

$3.5B +3.3% ▲

5Y CAGR: +0.4%

Gross Profit

$1.5B +0.2% ▲

5Y CAGR: -1.2%

Operating Income

$238M +32.3% ▲

5Y CAGR: -10.4%

Net Income

$139M +12.1% ▲

5Y CAGR: -11.0%

EPS (Diluted)

$7.44 +12.6% ▲

5Y CAGR: -6.2%

EBITDA

$385M +55.9% ▲

5Y CAGR: -6.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$3.3B	$3.0B	$3.4B	$3.4B	$3.5B
YoY Growth	-2.3%	-8.5%	+10.8%	-0.1%	+3.3%
Cost of Revenue	$1.8B	$1.8B	$1.9B	$1.9B	$2.0B
Gross Profit	$1.5B	$1.2B	$1.5B	$1.5B	$1.5B
Gross Margin	46.3%	40.7%	43.3%	44.9%	43.5%
R&D Expenses	$329M	$343M	$325M	$333M	$319M
SG&A Expenses	$934M	$977M	$956M	$1.0B	$953M
Operating Expenses	$1.3B	$1.3B	$1.3B	$1.3B	$1.3B
Operating Income	$278M	-$80M	$184M	$180M	$238M
Operating Margin	8.3%	-2.6%	5.5%	5.3%	6.8%
Interest Expense	$41M	$23M	$31M	$27M	$23M
Income Before Tax	$237M	-$102M	$141M	$175M	$216M
Tax Expense	$82M	-$39M	$29M	$51M	$75M
Net Income	$154M	-$65M	$110M	$124M	$139M
Net Margin	4.6%	-2.1%	3.3%	3.7%	4.0%
EPS (Diluted)	$7.16	$-3.44	$5.89	$6.61	$7.44
EBITDA	$379M	$65M	$258M	$247M	$385M
Shares Outstanding	19M	19M	19M	19M	19M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$775M	$1.1B	$730M	$780M	$835M	$1.1B	$759M	$846M
Cost of Revenue	$438M	$582M	$396M	$438M	$454M	$620M	$408M	$451M
Gross Profit	$337M	$494M	$335M	$342M	$381M	$517M	$351M	$395M
Gross Margin	43.5%	45.9%	45.8%	43.8%	45.6%	45.5%	46.3%	46.6%
R&D Expenses	$86M	$83M	$84M	$86M	$80M	$85M	$80M	$84M
SG&A Expenses	$236M	$287M	$250M	$241M	$243M	$282M	$251M	$265M
Operating Expenses	$322M	$395M	$333M	$323M	$323M	$366M	$332M	$349M
Operating Income	$15M	$99M	$2M	$19M	$58M	$151M	$20M	$46M
Operating Margin	1.9%	9.2%	0.2%	2.4%	7.0%	13.3%	2.6%	5.4%
Interest Expense	$3M	$17M	$5M	$5M	$6M	$12M	$5M	$6M
Income Before Tax	$21M	$107M	-$3M	$16M	$53M	$149M	$16M	$42M
Tax Expense	$6M	$32M	-$1M	$5M	$17M	$54M	$4M	$13M
Net Income	$15M	$76M	-$2M	$11M	$36M	$95M	$11M	$29M
Net Margin	1.9%	7.1%	-0.3%	1.4%	4.3%	8.3%	1.5%	3.5%
EPS (Diluted)	$0.77	$3.99	$-0.12	$0.60	$1.91	$5.05	$0.61	$1.57
EBITDA	$56M	$105M	$34M	$51M	$92M	$189M	$52M	$80M
Shares Outstanding	19M	19M	17M	19M	19M	19M	19M	19M

DRWKF OTC