Also trades as: EDESY (OTC) · $vol 0M

A$6.09 ($4.24)

-0.23 (-3.71%)

Weekly Expected Move ±5.6%

A$5 A$6 A$6 A$6 A$7

ASX · Consumer Defensive · Agricultural Farm Products · Tech Score Neutral · Power 49 · A$1.3B mcap · 207M float · 0.489% daily turnover

Revenue

$3.2B +2.1% ▲

5Y CAGR: +8.8%

Gross Profit

$654M +7.1% ▲

5Y CAGR: +8.7%

Operating Income

$129M +541.8% ▲

5Y CAGR: +4.0%

Net Income

$50M +11.6% ▲

5Y CAGR: -16.4%

EPS (Diluted)

$0.27 -3.6% ▼

5Y CAGR: -19.1%

EBITDA

$167M -2.0% ▼

5Y CAGR: +1.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.5B	$3.4B	$3.3B	$3.1B	$3.2B
YoY Growth	+21.3%	+35.3%	-3.3%	-6.1%	+2.1%
Cost of Revenue	$2.0B	$2.8B	$2.7B	$2.5B	$2.5B
Gross Profit	$518M	$640M	$605M	$611M	$654M
Gross Margin	20.4%	18.6%	18.2%	19.6%	20.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$363M	$421M	$448M	$510M	$541M
Operating Expenses	$363M	$421M	$448M	$591M	$541M
Operating Income	$156M	$219M	$157M	$20M	$129M
Operating Margin	6.1%	6.4%	4.7%	0.6%	4.1%
Interest Expense	$8M	$8M	$21M	$30M	$23M
Income Before Tax	$158M	$238M	$139M	$68M	$72M
Tax Expense	$4M	$68M	$33M	$18M	$17M
Net Income	$150M	$163M	$101M	$45M	$50M
Net Margin	5.9%	4.7%	3.0%	1.4%	1.6%
EPS (Diluted)	$0.94	$1.03	$0.63	$0.28	$0.27
EBITDA	$195M	$280M	$216M	$171M	$167M
Shares Outstanding	159M	159M	159M	160M	185M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$1.9B	$1.7B	$1.7B	$1.3B	$1.8B	$1.4B	$1.8B	$1.8B
Cost of Revenue	$1.6B	$1.4B	$1.4B	$1.1B	$1.4B	$1.1B	$1.4B	$1.4B
Gross Profit	$321M	$300M	$305M	$278M	$345M	$317M	$353M	$391M
Gross Margin	16.6%	18.1%	18.3%	20.7%	19.3%	22.4%	19.7%	22.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$227M	$223M	$225M	$247M	$263M	$260M	$281M	$320M
Operating Expenses	$227M	$223M	$225M	$247M	$263M	$260M	$281M	$320M
Operating Income	$94M	$77M	$80M	$31M	$82M	$57M	$72M	$71M
Operating Margin	4.9%	4.6%	4.8%	2.3%	4.6%	4.0%	4.0%	4.0%
Interest Expense	$5M	$11M	$12M	$14M	$17M	$14M	$13M	$21M
Income Before Tax	$103M	$64M	$61M	$18M	$50M	$41M	$30M	$52M
Tax Expense	$32M	$18M	$15M	$4M	$14M	$5M	$11M	$15M
Net Income	$72M	$49M	$52M	$12M	$33M	$34M	$17M	$39M
Net Margin	3.7%	2.9%	3.1%	0.9%	1.9%	2.4%	0.9%	2.2%
EPS (Diluted)	$0.46	$0.31	$0.33	$0.07	$0.21	$0.19	$0.09	$0.19
EBITDA	$135M	$102M	$103M	$59M	$91M	$58M	$80M	$117M
Shares Outstanding	156M	156M	156M	157M	160M	179M	191M	210M

ELD.AX ASX