Also trades as: GRG.L (LSE) · $vol 11M · GGGSY (OTC) · $vol 0M

$27.08

-0.95 (-3.39%)

Weekly Expected Move ±11.0%

$21 $24 $27 $30 $33

OTC · Consumer Cyclical · Restaurants · Tech Score Buy · Power 74 · $2.8B mcap · 101M float · 0.0013% daily turnover · Short 63% of daily vol

Revenue

$2.2B +6.8% ▲

5Y CAGR: +21.5%

Gross Profit

$1.3B +6.3% ▲

5Y CAGR: +20.9%

Operating Income

$184M -12.3% ▼

Net Income

$122M -20.4% ▼

EPS (Diluted)

$1.19 -20.7% ▼

EBITDA

$344M -3.7% ▼

5Y CAGR: +26.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.2B	$1.5B	$1.8B	$2.0B	$2.2B
YoY Growth	+51.6%	+23.0%	+19.6%	+11.3%	+6.8%
Cost of Revenue	$448M	$579M	$710M	$771M	$829M
Gross Profit	$782M	$934M	$1.1B	$1.2B	$1.3B
Gross Margin	63.6%	61.7%	60.7%	61.7%	61.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$631M	$777M	$927M	$1.0B	$1.1B
Operating Expenses	$631M	$777M	$907M	$1.0B	$1.1B
Operating Income	$153M	$157M	$192M	$209M	$184M
Operating Margin	12.5%	10.4%	10.6%	10.4%	8.5%
Interest Expense	$8M	$8M	$10M	$14M	$18M
Income Before Tax	$146M	$148M	$188M	$204M	$167M
Tax Expense	$28M	$28M	$46M	$50M	$45M
Net Income	$118M	$120M	$142M	$153M	$122M
Net Margin	9.6%	8.0%	7.9%	7.6%	5.7%
EPS (Diluted)	$1.14	$1.18	$1.39	$1.50	$1.19
EBITDA	$257M	$271M	$324M	$358M	$344M
Shares Outstanding	103M	102M	102M	103M	102M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$818M	$844M	$966M	$961M	$1.1B	$1.0B	$1.1B	$1.1B
Cost of Revenue	$314M	$330M	$381M	$370M	$401M	$396M	$433M	$415M
Gross Profit	$504M	$514M	$585M	$591M	$653M	$632M	$690M	$678M
Gross Margin	61.7%	60.9%	60.6%	61.5%	61.9%	61.5%	61.5%	62.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$409M	$449M	$478M	$515M	$533M	$561M	$577M	$592M
Operating Expenses	$409M	$449M	$478M	$515M	$519M	$561M	$577M	$592M
Operating Income	$95M	$65M	$127M	$76M	$134M	$70M	$113M	$86M
Operating Margin	11.7%	7.7%	13.1%	7.9%	12.7%	6.9%	10.1%	7.9%
Interest Expense	$3M	$2M	$9M	$2M	$12M	$7M	$10M	$11M
Income Before Tax	$92M	$80M	$108M	$74M	$130M	$64M	$104M	$75M
Tax Expense	$18M	$20M	$26M	$19M	$32M	$17M	$28M	$20M
Net Income	$74M	$60M	$82M	$55M	$98M	$46M	$76M	$56M
Net Margin	9.1%	7.1%	8.5%	5.7%	9.3%	4.5%	6.7%	5.1%
EPS (Diluted)	$0.73	$0.59	$0.80	$0.54	$0.96	$0.45	$0.73	$0.55
EBITDA	$154M	$126M	$175M	$144M	$172M	$114M	$196M	$171M
Shares Outstanding	102M	102M	102M	102M	103M	102M	103M	102M

GGGSF OTC