Also trades as: EFGN.SW (SIX) · $vol 6M · 0QJX.L (LSE) · $vol 2M · EFGIF (OTC) · $vol 0M

$18.29

-3.14 (-14.66%)

Weekly Expected Move ±7.3%

$16 $17 $18 $20 $21

OTC · Financial Services · Asset Management · Tech Score Sell · Power 49 · $5.5B mcap · 55M float · 0.0000% daily turnover · Short 78% of daily vol

Revenue

$2.5B +65.3% ▲

5Y CAGR: +17.1%

Gross Profit

$1.7B +10.9% ▲

5Y CAGR: +8.1%

Operating Income

$377M -2.4% ▼

5Y CAGR: -19.2%

Net Income

$311M -3.4% ▼

5Y CAGR: +21.9%

EPS (Diluted)

$1.02 +5.2% ▲

5Y CAGR: +22.5%

EBITDA

$377M +0.0% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.3B	$1.6B	$1.4B	$1.5B	$2.5B
YoY Growth	+11.9%	+23.8%	-8.1%	+4.8%	+65.3%
Cost of Revenue	$130M	$283M	-$7M	$0	$815M
Gross Profit	$1.2B	$1.3B	$1.4B	$1.5B	$1.7B
Gross Margin	99.3%	81.8%	100.5%	100.0%	67.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$148M	$159M	$65M	$175M	$0
Operating Expenses	$1.0B	$1.0B	$1.1B	$1.1B	$1.3B
Operating Income	$1.2B	$1.2B	$1.4B	$386M	$377M
Operating Margin	97.2%	78.7%	95.0%	25.8%	15.2%
Interest Expense	$130M	$283M	$877M	$1.1B	$805M
Income Before Tax	$245M	$237M	$333M	$381M	$377M
Tax Expense	$32M	$33M	$30M	$60M	$66M
Net Income	$206M	$202M	$303M	$322M	$311M
Net Margin	16.4%	13.0%	21.2%	21.5%	12.5%
EPS (Diluted)	$0.59	$0.57	$0.91	$0.97	$1.02
EBITDA	$328M	$320M	$0	$0	$377M
Shares Outstanding	316M	318M	312M	311M	307M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$954M	$1.2B	$701M	$372M	$1.1B	$794M	$1.8B	$1.3B
Cost of Revenue	$0	$0	$0	-$372M	$372M	$0	$423M	$402M
Gross Profit	$954M	$1.2B	$701M	$743M	$755M	$794M	$1.4B	$933M
Gross Margin	100.0%	100.0%	100.0%	200.0%	67.0%	100.0%	77.0%	69.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$12M	$13M	$19M	$50M	$44M	$47M	$120M	$468M
Operating Expenses	$218M	$214M	$38M	$50M	$44M	$47M	$1.3B	$697M
Operating Income	$59M	$95M	$663M	$347M	$40M	$747M	$124M	$235M
Operating Margin	6.2%	8.0%	94.5%	93.3%	3.5%	94.1%	6.7%	17.6%
Interest Expense	$33M	$55M	$51M	$72M	$1.0B	$0	$418M	$396M
Income Before Tax	$118M	$169M	$164M	$97M	$284M	$270M	$124M	$235M
Tax Expense	$16M	$22M	$8M	$16M	$44M	$49M	$20M	$47M
Net Income	$102M	$148M	$156M	$81M	$240M	$221M	$103M	$189M
Net Margin	10.7%	12.5%	22.2%	21.9%	21.3%	27.9%	5.6%	14.1%
EPS (Diluted)	$0.29	$0.44	$0.48	$0.49	$0.46	$0.69	$0.33	$0.58
EBITDA	$419M	$483M	-$6M	-$6M	$6M	$0	$174M	$262M
Shares Outstanding	320M	315M	308M	311M	323M	308M	299M	308M

EFGXY OTC