$23.80

-3.50 (-12.82%)

Weekly Expected Move ±6.9%

$21 $22 $24 $25 $27

OTC · Consumer Defensive · Household & Personal Products · Tech Score Sell · Power 49 · $16.1B mcap · 557M float · 0.0000% daily turnover · Short 81% 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

$138.5B -4.8% ▼

5Y CAGR: +2.6%

Gross Profit

$46.1B -2.1% ▼

5Y CAGR: +3.2%

Operating Income

$18.5B +1.3% ▲

5Y CAGR: +2.0%

Net Income

$12.7B -39.4% ▼

5Y CAGR: +4.4%

EPS (Diluted)

$18.37 -38.4% ▼

5Y CAGR: +4.8%

EBITDA

$25.7B -1.5% ▼

5Y CAGR: +0.6%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$121.9B	$156.2B	$147.1B	$145.5B	$138.5B
YoY Growth	+0.1%	+28.2%	-5.8%	-1.1%	-4.8%
Cost of Revenue	$86.8B	$118.9B	$102.6B	$98.4B	$92.4B
Gross Profit	$35.1B	$37.2B	$44.5B	$47.1B	$46.1B
Gross Margin	28.8%	23.8%	30.3%	32.4%	33.3%
R&D Expenses	$1.5B	$1.6B	$0	$0	$0
SG&A Expenses	$21.6B	$26.1B	$25.7B	$27.4B	$26.6B
Operating Expenses	$22.5B	$27.2B	$29.4B	$28.8B	$27.6B
Operating Income	$13.2B	$9.5B	$15.1B	$18.3B	$18.5B
Operating Margin	10.8%	6.1%	10.3%	12.6%	13.4%
Interest Expense	$761M	$1.5B	$2.6B	$2.3B	$0
Income Before Tax	$12.5B	$8.1B	$12.8B	$16.4B	$17.2B
Tax Expense	$2.7B	$2.0B	$3.3B	$4.3B	$4.4B
Net Income	$8.6B	$5.6B	$9.6B	$20.9B	$12.7B
Net Margin	7.1%	3.6%	6.5%	14.4%	9.1%
EPS (Diluted)	$12.27	$7.93	$13.21	$29.83	$18.37
EBITDA	$17.2B	$17.6B	$24.4B	$26.1B	$25.7B
Shares Outstanding	702M	702M	702M	700M	689M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$36.3B	$37.8B	$35.0B	$34.2B	$34.4B	$34.7B	$33.2B	$35.1B
Cost of Revenue	$24.3B	$25.8B	$23.5B	$22.8B	$23.1B	$23.0B	$22.1B	$23.6B
Gross Profit	$12.0B	$12.0B	$11.5B	$11.4B	$11.3B	$11.7B	$11.1B	$11.4B
Gross Margin	33.0%	31.7%	32.8%	33.3%	32.8%	33.6%	33.5%	32.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$6.7B	$7.1B	$6.8B	$6.7B	$6.4B	$6.6B	$6.5B	$6.8B
Operating Expenses	$7.1B	$7.7B	$7.0B	$7.0B	$6.4B	$6.9B	$6.7B	$7.0B
Operating Income	$4.9B	$4.3B	$4.5B	$4.4B	$4.9B	$4.8B	$4.4B	$4.4B
Operating Margin	13.4%	11.4%	12.8%	12.8%	14.2%	13.7%	13.2%	12.6%
Interest Expense	$430M	$416M	$373M	$333M	$332M	$308M	$3M	$48M
Income Before Tax	$4.4B	$3.9B	$4.1B	$4.1B	$4.5B	$4.5B	$3.9B	$3.6B
Tax Expense	$1.1B	$1.0B	$1.0B	$1.0B	$1.2B	$1.2B	$1.0B	$883M
Net Income	$3.3B	$2.9B	$3.1B	$3.0B	$3.3B	$3.2B	$2.9B	$2.7B
Net Margin	9.1%	7.6%	8.8%	8.9%	9.6%	9.2%	8.7%	7.6%
EPS (Diluted)	$4.75	$4.13	$4.43	$4.39	$4.83	$4.69	$4.23	$3.94
EBITDA	$6.8B	$6.4B	$6.2B	$6.2B	$6.6B	$6.8B	$6.1B	$6.3B
Shares Outstanding	698M	696M	693M	692M	687M	684M	682M	680M

ETTYF OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet