Also trades as: EDV.TO (TSX) · $vol 24M · EDVMF (OTC) · $vol 2M

£4,250.00 ($56.29)

+6.00 (+0.14%)

Weekly Expected Move ±4.3%

£3887 £4069 £4250 £4431 £4613

LSE · Basic Materials · Gold · Tech Score Sell · Power 44 · £10.3B mcap · 209M float · 0.401% daily turnover

Revenue

$4.3B +60.8% ▲

5Y CAGR: +24.7%

Gross Profit

$2.1B +141.1% ▲

5Y CAGR: +22.8%

Operating Income

$1.9B +415.6% ▲

5Y CAGR: +41.2%

Net Income

$690M +329.9% ▲

5Y CAGR: +56.7%

EPS (Diluted)

$2.79 +326.8% ▲

5Y CAGR: +39.4%

EBITDA

$2.5B +196.1% ▲

5Y CAGR: +37.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.6B	$2.1B	$2.1B	$2.7B	$4.3B
YoY Growth	+85.5%	-21.7%	+2.2%	+26.5%	+60.8%
Cost of Revenue	$1.1B	$1.3B	$1.4B	$1.8B	$2.2B
Gross Profit	$1.5B	$760M	$745M	$869M	$2.1B
Gross Margin	56.7%	36.7%	35.2%	32.5%	48.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$25M	$25M	$16M	$31M	$151M
Operating Expenses	$1.0B	$114M	$303M	$501M	$198M
Operating Income	$486M	$588M	$443M	$368M	$1.9B
Operating Margin	18.4%	28.4%	20.9%	13.7%	44.1%
Interest Expense	$45M	$56M	$69M	$95M	$89M
Income Before Tax	$448M	$507M	$254M	$114M	$1.4B
Tax Expense	$145M	$250M	$211M	$348M	$462M
Net Income	$216M	-$57M	-$209M	-$300M	$690M
Net Margin	8.2%	-2.8%	-9.9%	-11.2%	16.0%
EPS (Diluted)	$0.89	$-0.23	$-0.85	$-1.23	$2.79
EBITDA	$1.1B	$1.2B	$865M	$858M	$2.5B
Shares Outstanding	242M	249M	247M	245M	248M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$706M	$940M	$1.0B	$1.0B	$910M	$1.3B	$1.3B	$1.2B
Cost of Revenue	$472M	$584M	$509M	$527M	$485M	$637M	$582M	$607M
Gross Profit	$234M	$357M	$532M	$481M	$425M	$655M	$767M	$613M
Gross Margin	33.2%	37.9%	51.1%	47.7%	46.7%	50.7%	56.8%	50.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$20M	$28M	$46M	$3M	$3M	$48M	$7M	$16M
Operating Expenses	$155M	$259M	$67M	$53M	$38M	$86M	$44M	$56M
Operating Income	$79M	$98M	$466M	$428M	$386M	$568M	$723M	$557M
Operating Margin	11.2%	10.4%	44.7%	42.4%	42.4%	44.0%	53.6%	45.7%
Interest Expense	$25M	$27M	$20M	$30M	$18M	$18M	$15M	$20M
Income Before Tax	-$48M	$99M	$345M	$414M	$311M	$277M	$707M	$512M
Tax Expense	$29M	$202M	$123M	$71M	$109M	$153M	$285M	$178M
Net Income	-$95M	-$119M	$173M	$271M	$167M	$69M	$354M	$251M
Net Margin	-13.5%	-12.7%	16.6%	26.9%	18.4%	5.3%	26.2%	20.6%
EPS (Diluted)	$-0.39	$-0.49	$0.70	$1.10	$0.68	$0.28	$1.44	$1.02
EBITDA	$124M	$392M	$539M	$595M	$464M	$745M	$876M	$685M
Shares Outstanding	245M	245M	247M	247M	247M	241M	246M	246M

EDV.L LSE