Also trades as: EMR.AX (ASX) · $vol 8M

$4.75

-0.05 (-1.12%)

Weekly Expected Move ±6.1%

$4 $4 $5 $5 $5

OTC · Basic Materials · Gold · Tech Score Sell · Power 48 · $3.1B mcap · 523M float · 0.0004% daily turnover · Short 67% of daily vol

Revenue

$601M +37.2% ▲

5Y CAGR: +658.1%

Gross Profit

$373M +47.9% ▲

Operating Income

$368M +112.1% ▲

Net Income

$259M +195.9% ▲

EPS (Diluted)

$0.39 +200.0% ▲

EBITDA

$401M +100.2% ▲

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$206M	$298M	$366M	$438M	$601M
YoY Growth	+860187.5%	+44.2%	+23.0%	+19.7%	+37.2%
Cost of Revenue	$112M	$183M	$205M	$186M	$228M
Gross Profit	$95M	$115M	$161M	$252M	$373M
Gross Margin	46.0%	38.6%	44.1%	57.6%	62.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$15M	$33M	$49M	$79M	$6M
Operating Expenses	$5M	$9M	$8M	$79M	$6M
Operating Income	$90M	$106M	$154M	$173M	$368M
Operating Margin	43.7%	35.5%	42.1%	39.6%	61.2%
Interest Expense	$20M	$24M	$22M	$15M	$3M
Income Before Tax	$63M	$71M	$120M	$151M	$365M
Tax Expense	$17M	$17M	$39M	$64M	$106M
Net Income	$45M	$59M	$84M	$88M	$259M
Net Margin	22.0%	19.9%	23.0%	20.0%	43.1%
EPS (Diluted)	$0.08	$0.10	$0.13	$0.13	$0.39
EBITDA	$111M	$138M	$179M	$200M	$401M
Shares Outstanding	541M	599M	627M	663M	666M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$133M	$165M	$175M	$194M	$240M	$198M	$252M	$349M
Cost of Revenue	$89M	$93M	$97M	$82M	$96M	$90M	$120M	$108M
Gross Profit	$44M	$71M	$78M	$112M	$144M	$108M	$133M	$241M
Gross Margin	32.9%	43.3%	44.4%	57.7%	60.0%	54.7%	52.7%	69.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$5M	$4M	$4M	$28M	$40M	$39M	$3M	$3M
Operating Expenses	$5M	$4M	$4M	$28M	$40M	$39M	$3M	$3M
Operating Income	$39M	$67M	$73M	$84M	$104M	$70M	$130M	$238M
Operating Margin	29.1%	40.7%	42.0%	43.1%	43.2%	35.1%	51.5%	68.1%
Interest Expense	$12M	$12M	$12M	$11M	$10M	$5M	$1M	$2M
Income Before Tax	$29M	$42M	$57M	$63M	$92M	$59M	$129M	$236M
Tax Expense	$4M	$744K	$13M	$27M	$33M	$31M	$56M	$50M
Net Income	$27M	$45M	$47M	$37M	$60M	$28M	$73M	$186M
Net Margin	20.0%	27.5%	26.8%	19.2%	24.9%	14.1%	29.0%	53.4%
EPS (Diluted)	$0.04	$0.08	$0.07	$0.06	$0.09	$0.04	$0.11	$0.27
EBITDA	$64M	$87M	$88M	$96M	$121M	$79M	$147M	$254M
Shares Outstanding	641M	595M	646M	608M	663M	663M	665M	667M

EOGSF OTC