Also trades as: GMG.AX (ASX) · $vol 73M

$18.38

+0.77 (+4.37%)

Weekly Expected Move ±8.7%

$15 $17 $18 $20 $22

OTC · Real Estate · REIT - Diversified · Tech Score Sell · Power 46 · $37.6B mcap · 1.98B float · 0.0001% daily turnover · Short 50% of daily vol

Revenue

$2.7B +20.2% ▲

5Y CAGR: +7.3%

Gross Profit

$1.9B +30.9% ▲

5Y CAGR: +13.8%

Operating Income

$1.4B +110.3% ▲

5Y CAGR: +29.2%

Net Income

$2.8B +66.5% ▲

5Y CAGR: +3.7%

EPS (Diluted)

$1.38 +62.4% ▲

5Y CAGR: +2.5%

EBITDA

$3.0B +37.8% ▲

5Y CAGR: +4.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$2.0B	$1.9B	$1.9B	$2.2B	$2.7B
YoY Growth	+9.7%	-5.2%	-1.0%	+14.8%	+20.2%
Cost of Revenue	$589M	$638M	$556M	$790M	$798M
Gross Profit	$1.5B	$1.3B	$1.4B	$1.4B	$1.9B
Gross Margin	71.3%	67.1%	71.1%	64.2%	69.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$607M	$658M	$884M	$757M	$886M
Operating Expenses	$624M	$675M	$902M	$775M	$504M
Operating Income	$835M	$627M	$464M	$642M	$1.4B
Operating Margin	40.8%	32.3%	24.2%	29.1%	50.9%
Interest Expense	$231M	$258M	$62M	$319M	$9M
Income Before Tax	$3.7B	$1.7B	-$57M	$1.8B	$3.0B
Tax Expense	$324M	$182M	$42M	$178M	$203M
Net Income	$3.4B	$1.6B	-$99M	$1.7B	$2.8B
Net Margin	166.7%	80.4%	-5.1%	75.5%	104.6%
EPS (Diluted)	$1.79	$0.81	$-0.05	$0.85	$1.38
EBITDA	$4.0B	$2.0B	$23M	$2.2B	$3.0B
Shares Outstanding	1.91B	1.92B	1.90B	1.95B	1.45B

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$1.0B	$963M	$237M	$950M	$2.0B	$256M	$1.2B	$1.5B
Cost of Revenue	$289M	$350M	$209M	$347M	$576M	$214M	$336M	$462M
Gross Profit	$712M	$613M	$27M	$603M	$1.4B	$42M	$848M	$1.0B
Gross Margin	71.2%	63.7%	11.5%	63.5%	70.5%	16.5%	71.6%	68.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$302M	$356M	$392M	$492M	$383M	$374M	$0	$498M
Operating Expenses	$302M	$356M	$392M	$492M	$383M	$392M	$443M	$61M
Operating Income	$310M	$135M	-$365M	$112M	$992M	-$350M	$405M	$946M
Operating Margin	31.0%	14.0%	-154.3%	11.8%	50.8%	-136.6%	34.2%	64.4%
Interest Expense	$21M	$44M	$11M	$0	$0	$319M	$9M	-$109K
Income Before Tax	$1.2B	$540M	-$255M	$198M	$885M	$959M	$886M	$2.1B
Tax Expense	$105M	$78M	-$35M	$77M	$86M	$92M	$62M	$141M
Net Income	$1.1B	$463M	-$220M	$121M	$800M	$867M	$824M	$2.0B
Net Margin	109.6%	48.1%	-93.0%	12.8%	41.0%	338.6%	69.6%	132.9%
EPS (Diluted)	$0.57	$0.24	$-0.12	$0.06	$0.40	$0.45	$0.39	$0.99
EBITDA	$312M	$137M	-$363M	$12M	$995M	$1.2B	$896M	$2.1B
Shares Outstanding	1.91B	1.93B	1.89B	1.90B	1.95B	1.95B	1.39B	1.45B

GMGSF OTC