Also trades as: EDV.L (LSE) · $vol 47M · EDV.TO (TSX) · $vol 24M

$55.60

-1.28 (-2.25%)

Weekly Expected Move ±5.5%

$49 $53 $56 $59 $62

OTC · Basic Materials · Gold · Tech Score Sell · Power 54 · $13.4B mcap · 217M float · 0.013% daily turnover · Short 36% of daily vol

Revenue

$4.3B +61.0% ▲

5Y CAGR: +24.8%

Gross Profit

$2.1B +141.4% ▲

5Y CAGR: +33.7%

Operating Income

$1.9B +416.2% ▲

5Y CAGR: +41.2%

Net Income

$691M +330.2% ▲

5Y CAGR: +56.7%

EPS (Diluted)

$2.79 +326.8% ▲

5Y CAGR: +37.9%

EBITDA

$2.5B +196.5% ▲

5Y CAGR: +35.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.8B	$2.5B	$2.1B	$2.7B	$4.3B
YoY Growth	+95.1%	-9.7%	-15.7%	+26.5%	+61.0%
Cost of Revenue	$1.9B	$1.7B	$921M	$1.8B	$2.2B
Gross Profit	$891M	$760M	$1.2B	$869M	$2.1B
Gross Margin	32.1%	30.3%	56.5%	32.5%	48.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$10M	$11M	$125M	$31M	$151M
Operating Expenses	$106M	$114M	$751M	$501M	$198M
Operating Income	$483M	$233M	$443M	$368M	$1.9B
Operating Margin	17.4%	9.3%	20.9%	13.7%	44.1%
Interest Expense	$65M	$60M	$79M	$82M	$89M
Income Before Tax	$424M	$145M	$254M	$114M	$1.4B
Tax Expense	$145M	$176M	$211M	$348M	$462M
Net Income	$216M	-$57M	-$209M	-$300M	$691M
Net Margin	7.8%	-2.3%	-9.9%	-11.2%	16.0%
EPS (Diluted)	$0.89	$-0.23	$-0.85	$-1.23	$2.79
EBITDA	$1.1B	$1.2B	$793M	$858M	$2.5B
Shares Outstanding	242M	248M	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	$358M	$509M	$527M	$485M	$638M	$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	$49M	$7M	$16M
Operating Expenses	$155M	$484M	$67M	$53M	$38M	$86M	$44M	$56M
Operating Income	$79M	$98M	$466M	$428M	$386M	$569M	$723M	$557M
Operating Margin	11.2%	10.4%	44.7%	42.4%	42.4%	44.0%	53.6%	45.7%
Interest Expense	$24M	$25M	$20M	$32M	$18M	$18M	$15M	$20M
Income Before Tax	-$48M	$99M	$345M	$414M	$311M	$278M	$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	$0.29	$1.44	$1.02
EBITDA	$244M	$392M	$539M	$595M	$464M	$746M	$876M	$685M
Shares Outstanding	245M	245M	247M	247M	247M	241M	246M	246M

EDVMF OTC