Also trades as: HBRIY (OTC) · $vol 0M

£269.20 ($3.56)

-7.00 (-2.53%)

Weekly Expected Move ±5.9%

£238 £253 £269 £285 £301

LSE · Energy · Oil & Gas Exploration & Production · Tech Score Buy · Power 62 · £4.2B mcap · 686M float · 0.955% daily turnover

Revenue

$10.2B +65.6% ▲

5Y CAGR: +33.4%

Gross Profit

$4.1B +59.5% ▲

5Y CAGR: +48.3%

Operating Income

$3.6B +121.1% ▲

Net Income

-$186M -99.8% ▼

EPS (Diluted)

$-0.16 -60.0% ▼

EBITDA

$3.6B +10.2% ▲

5Y CAGR: +46.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$3.5B	$5.4B	$3.7B	$6.2B	$10.2B
YoY Growth	+44.1%	+54.9%	-31.1%	+65.8%	+65.6%
Cost of Revenue	$2.5B	$2.8B	$2.4B	$3.6B	$6.1B
Gross Profit	$1.0B	$2.5B	$1.3B	$2.5B	$4.1B
Gross Margin	29.5%	47.2%	36.0%	41.3%	39.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$121M	$163M	$152M	$301M	$415M
Operating Expenses	$385M	$4M	$407M	$897M	$415M
Operating Income	$640M	$2.5B	$932M	$1.6B	$3.6B
Operating Margin	18.4%	47.1%	25.1%	26.8%	35.7%
Interest Expense	$229M	$199M	$259M	$344M	$375M
Income Before Tax	$314M	$2.5B	$616M	$1.2B	$2.9B
Tax Expense	$213M	$2.5B	$571M	$1.3B	$3.0B
Net Income	$101M	$8M	$45M	-$93M	-$186M
Net Margin	2.9%	0.1%	1.2%	-1.5%	-1.8%
EPS (Diluted)	$0.12	$0.01	$0.06	$-0.10	$-0.16
EBITDA	$1.9B	$4.2B	$2.3B	$3.3B	$3.6B
Shares Outstanding	872M	912M	806M	990M	1.68B

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$2.7B	$2.0B	$1.7B	$1.9B	$4.3B	$5.3B	$4.8B	$6.6B
Cost of Revenue	$1.5B	$1.2B	$1.2B	$1.2B	$2.4B	$2.7B	$3.1B	$3.4B
Gross Profit	$1.3B	$767M	$572M	$738M	$1.9B	$2.5B	$1.7B	$3.2B
Gross Margin	45.8%	38.5%	33.0%	38.5%	43.5%	48.4%	36.0%	48.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$99M	$106M	$79M	$126M	$175M	$306M	$189M	$195M
Operating Expenses	-$44M	$138M	$305M	$196M	$769M	$529M	$189M	$195M
Operating Income	$1.3B	$654M	$278M	$542M	$1.1B	$2.0B	$1.5B	$3.0B
Operating Margin	46.1%	32.8%	16.0%	28.3%	25.7%	38.3%	32.0%	45.1%
Interest Expense	$103M	$83M	$176M	$34M	$137M	$56M	$199M	$197M
Income Before Tax	$972M	$429M	$187M	$392M	$827M	$1.6B	$1.2B	$2.3B
Tax Expense	$1.9B	$438M	$134M	$335M	$977M	$1.8B	$1.2B	$1.9B
Net Income	-$976M	-$8M	$40M	$57M	-$165M	-$207M	-$8M	$432M
Net Margin	-35.7%	-0.4%	2.3%	3.0%	-3.8%	-3.9%	-0.2%	6.5%
EPS (Diluted)	$-1.09	$-0.01	$0.05	$0.07	$-0.12	$-0.12	$-0.04	$0.20
EBITDA	$1.6B	$1.2B	$1.1B	$997M	$2.6B	$3.6B	$3.1B	$4.7B
Shares Outstanding	893M	829M	783M	774M	1.40B	1.72B	1.52B	1.90B

HBR.L LSE