Also trades as: GAW.L (LSE) · $vol 22M

$230.18

+0.18 (+0.08%)

Weekly Expected Move ±6.0%

$203 $216 $230 $244 $258

OTC · Consumer Cyclical · Leisure · Tech Score Strong Sell · Power 30 · $7.6B mcap · 32M float · 0.0008% daily turnover · Short 20% of daily vol

Revenue

$660M +6.8% ▲

5Y CAGR: +13.3%

Gross Profit

$478M +7.5% ▲

5Y CAGR: +13.2%

Operating Income

$275M +5.2% ▲

5Y CAGR: +12.6%

Net Income

$206M +5.0% ▲

5Y CAGR: +11.0%

EPS (Diluted)

$6.23 +4.9% ▲

5Y CAGR: +10.9%

EBITDA

$324M +5.2% ▲

5Y CAGR: +12.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$415M	$471M	$526M	$618M	$660M
YoY Growth	+17.4%	+13.5%	+11.7%	+17.5%	+6.8%
Cost of Revenue	$127M	$149M	$151M	$172M	$181M
Gross Profit	$287M	$322M	$374M	$445M	$478M
Gross Margin	69.3%	68.3%	71.2%	72.1%	72.5%
R&D Expenses	$8M	$15M	$0	$0	$15M
SG&A Expenses	$130M	$151M	$173M	$184M	$203M
Operating Expenses	$130M	$151M	$173M	$184M	$203M
Operating Income	$157M	$170M	$202M	$261M	$275M
Operating Margin	37.9%	36.2%	38.4%	42.3%	41.7%
Interest Expense	$800K	$900K	$1M	$1M	$2M
Income Before Tax	$156M	$171M	$203M	$263M	$276M
Tax Expense	$28M	$36M	$52M	$67M	$70M
Net Income	$128M	$135M	$151M	$196M	$206M
Net Margin	31.0%	28.6%	28.7%	31.8%	31.2%
EPS (Diluted)	$3.91	$4.09	$4.58	$5.94	$6.23
EBITDA	$192M	$211M	$243M	$308M	$324M
Shares Outstanding	33M	33M	33M	33M	33M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$227M	$244M	$248M	$278M	$300M	$318M	$332M	$328M
Cost of Revenue	$76M	$70M	$72M	$78M	$88M	$84M	$97M	$85M
Gross Profit	$151M	$174M	$176M	$200M	$212M	$234M	$235M	$243M
Gross Margin	66.5%	71.2%	70.9%	71.9%	70.8%	73.6%	70.9%	74.1%
R&D Expenses	$5M	$10M	$5M	$7M	$9M	$6M	$0	$7M
SG&A Expenses	$67M	$83M	$80M	$90M	$86M	$99M	$94M	$108M
Operating Expenses	$67M	$83M	$80M	-$82M	$86M	$99M	$94M	$108M
Operating Income	$84M	$91M	$95M	$282M	$126M	$135M	$142M	$135M
Operating Margin	37.1%	37.4%	38.4%	101.5%	42.1%	42.5%	42.7%	41.1%
Interest Expense	$400K	$500K	$500K	$0	$0	$700K	$799K	$1000K
Income Before Tax	$84M	$87M	$95M	$108M	$127M	$136M	$141M	$135M
Tax Expense	$17M	$19M	$24M	$28M	$32M	$35M	$35M	$34M
Net Income	$66M	$68M	$71M	$80M	$95M	$101M	$105M	$100M
Net Margin	29.3%	27.9%	28.8%	28.7%	31.8%	31.7%	31.8%	30.7%
EPS (Diluted)	$2.02	$2.07	$2.16	$2.42	$2.88	$3.05	$3.19	$3.03
EBITDA	$103M	$111M	$114M	$117M	$134M	$159M	$164M	$143M
Shares Outstanding	33M	33M	33M	33M	33M	33M	33M	33M

GMWKF OTC