Also trades as: ELI.BR (BRU) · $vol 13M

$138.38

+0.00 (+0.00%)

OTC · Utilities · Regulated Electric · Tech Score Strong Sell · Power 40 · $15.1B mcap · 60M float · 0.0000% daily turnover · Short 83% of daily vol

Revenue

$4.4B +17.9% ▲

5Y CAGR: +15.0%

Gross Profit

$1.3B -20.7% ▼

5Y CAGR: +26.8%

Operating Income

$1.6B +80.7% ▲

5Y CAGR: +22.8%

Net Income

$586M +30.0% ▲

5Y CAGR: +16.8%

EPS (Diluted)

$5.56 +2.4% ▲

5Y CAGR: +8.9%

EBITDA

$2.3B +50.7% ▲

5Y CAGR: +18.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.6B	$3.6B	$3.8B	$3.8B	$4.4B
YoY Growth	+15.5%	+41.7%	+6.3%	-2.0%	+17.9%
Cost of Revenue	$2.2B	$3.4B	$2.3B	$2.1B	$3.1B
Gross Profit	$305M	$212M	$1.5B	$1.7B	$1.3B
Gross Margin	12.0%	5.9%	40.3%	44.4%	29.9%
R&D Expenses	$21M	$26M	$36M	$0	$0
SG&A Expenses	$334M	$372M	$414M	$471M	$70M
Operating Expenses	$534M	$432M	$903M	$793M	-$262M
Operating Income	$491M	$560M	$644M	$879M	$1.6B
Operating Margin	19.2%	15.5%	16.8%	23.3%	35.8%
Interest Expense	$110M	$119M	$181M	$276M	$358M
Income Before Tax	$434M	$556M	$555M	$740M	$868M
Tax Expense	$105M	$148M	$156M	$227M	$185M
Net Income	$295M	$361M	$355M	$450M	$586M
Net Margin	11.6%	10.0%	9.2%	12.0%	13.2%
EPS (Diluted)	$4.00	$4.80	$4.42	$5.43	$5.56
EBITDA	$766M	$1.1B	$1.3B	$1.5B	$2.3B
Shares Outstanding	69M	71M	73M	78M	100M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$2.0B	$2.1B	$1.7B	$1.8B	$2.0B	$2.2B	$2.3B	$2.6B
Cost of Revenue	$1.9B	$1.5B	$1.7B	$1.0B	$1.1B	$901M	$1.6B	$1.5B
Gross Profit	$146M	$546M	$29M	$775M	$897M	$1.3B	$660M	$1.1B
Gross Margin	7.3%	26.1%	1.6%	43.4%	45.3%	58.5%	29.1%	41.3%
R&D Expenses	$26M	$0	$36M	$0	$0	$0	$0	$3M
SG&A Expenses	$24M	$19M	$215M	$228M	$243M	$271M	$40M	$3M
Operating Expenses	-$161M	-$74M	-$95M	$413M	$380M	$717M	-$131M	$6M
Operating Income	$307M	$620M	$24M	$362M	$517M	$554M	$791M	$1.1B
Operating Margin	15.4%	29.6%	1.4%	20.3%	26.1%	25.5%	34.9%	41.0%
Interest Expense	$74M	$81M	$100M	$132M	$144M	$109M	$170M	$173M
Income Before Tax	$303M	$261M	$294M	$305M	$435M	$460M	$407M	$564M
Tax Expense	$82M	$76M	$79M	$86M	$141M	$135M	$50M	$145M
Net Income	$184M	$162M	$162M	$196M	$254M	$284M	$302M	$369M
Net Margin	9.2%	7.8%	9.3%	11.0%	12.9%	13.1%	13.3%	14.4%
EPS (Diluted)	$2.51	$2.21	$2.20	$2.47	$3.26	$2.90	$2.66	$3.19
EBITDA	$589M	$612M	$682M	$717M	$828M	$1.1B	$1.2B	$1.4B
Shares Outstanding	74M	74M	74M	73M	73M	93M	108M	109M

ELIAF OTC