Also trades as: 0709.HK (HKSE) · $vol 0M

$0.17

+0.00 (+0.00%)

OTC · Consumer Cyclical · Apparel - Retail · Tech Score Buy · Power 65 · $275.1M mcap · 1.14B float · 0.0000% daily turnover · Short 90% of daily vol

Revenue

$3.9B -1.7% ▼

5Y CAGR: +4.3%

Gross Profit

$2.1B -4.9% ▼

5Y CAGR: +4.1%

Operating Income

$196M -48.0% ▼

Net Income

$217M +0.4% ▲

EPS (Diluted)

$0.13 +0.0% ▲

EBITDA

$664M -24.5% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$3.4B	$3.8B	$3.9B	$3.9B	$3.9B
YoY Growth	+8.3%	+12.4%	+1.9%	+1.2%	-1.7%
Cost of Revenue	$1.4B	$1.7B	$1.6B	$1.7B	$1.7B
Gross Profit	$1.9B	$2.1B	$2.3B	$2.2B	$2.1B
Gross Margin	57.1%	56.5%	58.4%	57.0%	55.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$259M	$280M	$274M	$303M	$1.9B
Operating Expenses	$1.7B	$1.7B	$1.8B	$1.9B	$1.9B
Operating Income	$263M	$425M	$503M	$377M	$196M
Operating Margin	7.8%	11.2%	13.0%	9.6%	5.1%
Interest Expense	$29M	$25M	$40M	$46M	$45M
Income Before Tax	$275M	$436M	$508M	$351M	$269M
Tax Expense	$52M	$107M	$119M	$99M	$30M
Net Income	$190M	$268M	$345M	$216M	$217M
Net Margin	5.6%	7.1%	8.9%	5.5%	5.6%
EPS (Diluted)	$0.12	$0.17	$0.21	$0.13	$0.13
EBITDA	$272M	$448M	$540M	$879M	$664M
Shares Outstanding	1.58B	1.59B	1.61B	1.62B	1.62B

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$1.9B	$2.0B	$1.9B	$1.9B	$2.0B	$1.9B	$1.9B	$1.9B
Cost of Revenue	$811M	$814M	$796M	$783M	$902M	$858M	$847M	$1.1B
Gross Profit	$1.1B	$1.2B	$1.1B	$1.1B	$1.1B	$1.1B	$1.1B	$840M
Gross Margin	57.8%	58.7%	58.2%	58.9%	55.3%	55.6%	55.9%	43.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$898M	$918M	$909M	$942M	-$639M	$946M	-$615M	$966M
Operating Expenses	$852M	$882M	$878M	$918M	$939M	$897M	$1.0B	$699M
Operating Income	$259M	$274M	$229M	$202M	$175M	$179M	$65M	$141M
Operating Margin	13.5%	13.9%	12.0%	10.6%	8.7%	9.3%	3.4%	7.4%
Interest Expense	$2M	$6M	$8M	$12M	$16M	$18M	$22M	$33M
Income Before Tax	$257M	$287M	$221M	$195M	$156M	$156M	$113M	$136M
Tax Expense	$56M	$68M	$51M	$53M	$46M	$23M	$7M	$15M
Net Income	$171M	$190M	$155M	$120M	$96M	$121M	$96M	$108M
Net Margin	8.9%	9.6%	8.1%	6.3%	4.8%	6.3%	5.0%	5.6%
EPS (Diluted)	$0.11	$0.12	$0.10	$0.07	$0.06	$0.07	$0.06	$0.07
EBITDA	$253M	$296M	$244M	$230M	$198M	$196M	$468M	$395M
Shares Outstanding	1.59B	1.60B	1.62B	1.62B	1.62B	1.62B	1.62B	1.62B

GRDZF OTC