$10.15

-0.26 (-2.50%)

Weekly Expected Move ±4.2%

$9 $10 $10 $11 $11

OTC · Consumer Defensive · Beverages - Non-Alcoholic · Tech Score Strong Sell · Power 43 · $17.2B mcap · 922M float · 0.0006% daily turnover · Short 73% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions Dark Pool Short Interest

Income Trends

Revenue

$250.0B +4.4% ▲

5Y CAGR: +7.8%

Gross Profit

$116.3B +4.1% ▲

5Y CAGR: +8.7%

Operating Income

$38.8B -0.8% ▼

5Y CAGR: +12.6%

Net Income

$19.6B -0.0% ▼

5Y CAGR: +13.7%

EPS (Diluted)

$11.53 +0.3% ▲

5Y CAGR: +14.5%

EBITDA

$49.0B +1.8% ▲

5Y CAGR: +9.5%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$185.7B	$210.0B	$215.8B	$239.6B	$250.0B
YoY Growth	+8.3%	+13.0%	+2.8%	+11.0%	+4.4%
Cost of Revenue	$102.4B	$116.7B	$116.8B	$127.9B	$133.7B
Gross Profit	$83.3B	$93.3B	$99.0B	$111.7B	$116.3B
Gross Margin	44.9%	44.4%	45.9%	46.6%	46.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$57.5B	$63.9B	$66.0B	$73.8B	$77.5B
Operating Expenses	$57.6B	$64.0B	$64.5B	$72.6B	$77.5B
Operating Income	$25.4B	$30.6B	$34.6B	$39.2B	$38.8B
Operating Margin	13.7%	14.6%	16.0%	16.3%	15.5%
Interest Expense	$3.0B	$3.1B	$4.0B	$3.8B	$6.7B
Income Before Tax	$22.1B	$27.5B	$31.0B	$35.0B	$35.1B
Tax Expense	$7.0B	$8.7B	$9.8B	$11.2B	$11.2B
Net Income	$15.1B	$15.5B	$17.5B	$19.6B	$19.6B
Net Margin	8.1%	7.4%	8.1%	8.2%	7.8%
EPS (Diluted)	$7.03	$8.86	$10.14	$11.49	$11.53
EBITDA	$34.7B	$39.6B	$42.9B	$48.2B	$49.0B
Shares Outstanding	1.75B	1.75B	1.73B	1.70B	1.70B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$62.6B	$67.5B	$57.0B	$63.4B	$63.2B	$66.8B	$57.0B	$63.4B
Cost of Revenue	$33.4B	$36.2B	$30.6B	$33.7B	$33.5B	$36.1B	$30.2B	$33.1B
Gross Profit	$29.2B	$31.3B	$26.4B	$29.7B	$29.6B	$30.7B	$26.7B	$30.3B
Gross Margin	46.6%	46.3%	46.3%	46.9%	46.9%	46.0%	46.9%	47.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$19.2B	$20.3B	$18.6B	$19.3B	$19.5B	$20.2B	$19.0B	$20.2B
Operating Expenses	$18.9B	$19.8B	$18.3B	$19.1B	$19.5B	$20.2B	$19.0B	$20.2B
Operating Income	$10.3B	$11.4B	$8.1B	$10.6B	$10.2B	$10.5B	$7.8B	$10.1B
Operating Margin	16.4%	16.9%	14.2%	16.8%	16.1%	15.7%	13.6%	15.9%
Interest Expense	$901M	$995M	$911M	$67M	$1.6B	$2.5B	$1.4B	$1.6B
Income Before Tax	$9.3B	$9.6B	$7.4B	$9.8B	$9.5B	$8.5B	$6.8B	$9.1B
Tax Expense	$3.1B	$3.1B	$2.4B	$3.1B	$3.1B	$2.6B	$2.2B	$2.9B
Net Income	$5.1B	$5.3B	$4.1B	$5.5B	$5.3B	$4.7B	$3.8B	$4.9B
Net Margin	8.2%	7.8%	7.3%	8.6%	8.4%	7.0%	6.6%	7.8%
EPS (Diluted)	$3.02	$3.10	$2.45	$3.23	$3.00	$11.53	$2.15	$2.97
EBITDA	$12.6B	$13.2B	$10.8B	$13.3B	$13.7B	$13.2B	$10.4B	$12.8B
Shares Outstanding	1.70B	1.70B	1.70B	1.70B	1.69B	404M	1.69B	1.70B

EMBVF OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet