Also trades as: HXGBY (OTC) · $vol 6M

kr 101.15 ($10.07)

+2.13 (+2.15%)

Weekly Expected Move ±2.6%

kr 96 kr 99 kr 101 kr 104 kr 106

STO · Technology · Hardware, Equipment & Parts · Tech Score Buy · Power 62 · kr 260.4B mcap · 2.02B float · 0.204% daily turnover

Revenue

$5.4B +0.4% ▲

5Y CAGR: +7.6%

Gross Profit

$3.6B -0.4% ▼

5Y CAGR: +8.7%

Operating Income

$924M -35.5% ▼

5Y CAGR: +3.3%

Net Income

$617M -39.7% ▼

5Y CAGR: -0.0%

EPS (Diluted)

$0.23 -39.5% ▼

5Y CAGR: -0.8%

EBITDA

$1.7B -14.0% ▼

5Y CAGR: +5.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$4.3B	$5.2B	$5.4B	$5.4B	$5.4B
YoY Growth	+15.3%	+18.9%	+5.3%	-0.6%	+0.4%
Cost of Revenue	$1.5B	$1.8B	$1.9B	$1.8B	$1.8B
Gross Profit	$2.8B	$3.4B	$3.5B	$3.6B	$3.6B
Gross Margin	64.4%	65.1%	65.2%	66.8%	66.3%
R&D Expenses	$511M	$607M	$880M	$684M	$924M
SG&A Expenses	$238M	$306M	$1.6B	$281M	$1.6B
Operating Expenses	$1.6B	$2.1B	$2.3B	$2.2B	$2.7B
Operating Income	$1.0B	$1.3B	$1.2B	$1.4B	$924M
Operating Margin	23.3%	24.9%	22.4%	26.5%	17.0%
Interest Expense	$20M	$36M	$154M	$184M	$146M
Income Before Tax	$984M	$1.2B	$1.1B	$1.3B	$794M
Tax Expense	$174M	$229M	$189M	$227M	$167M
Net Income	$802M	$1.0B	$859M	$1.0B	$617M
Net Margin	18.5%	19.5%	15.8%	18.9%	11.4%
EPS (Diluted)	$0.31	$0.37	$0.32	$0.38	$0.23
EBITDA	$1.6B	$1.8B	$1.8B	$2.0B	$1.7B
Shares Outstanding	2.61B	2.71B	2.71B	2.71B	2.71B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.3B	$1.4B	$1.3B	$1.4B	$1.3B	$1.4B	$964M	$1.1B
Cost of Revenue	$429M	$483M	$434M	$453M	$467M	$483M	$358M	$397M
Gross Profit	$871M	$965M	$889M	$917M	$851M	$940M	$606M	$654M
Gross Margin	67.0%	66.7%	67.2%	67.0%	64.5%	65.8%	62.8%	62.2%
R&D Expenses	$171M	$176M	$192M	$187M	$369M	$182M	$124M	$125M
SG&A Expenses	$366M	$398M	$387M	$405M	$78M	$397M	$265M	$281M
Operating Expenses	$536M	$564M	$622M	$604M	$447M	$518M	$373M	$402M
Operating Income	$334M	$401M	$267M	$313M	$404M	$357M	$233M	$252M
Operating Margin	25.7%	27.7%	20.2%	22.9%	30.6%	25.0%	24.1%	24.0%
Interest Expense	$47M	$45M	$36M	$39M	$36M	$34M	$34M	$28M
Income Before Tax	$290M	$360M	$234M	$278M	-$45M	$327M	$1.8B	$309M
Tax Expense	$52M	$65M	$42M	$50M	-$13M	$88M	$225M	$58M
Net Income	$235M	$292M	$189M	$225M	-$34M	$237M	$1.6B	-$1.3B
Net Margin	18.1%	20.2%	14.3%	16.4%	-2.6%	16.6%	166.8%	-120.6%
EPS (Diluted)	$0.09	$0.11	$0.07	$0.08	$-0.01	$0.09	$0.59	$-0.47
EBITDA	$478M	$570M	$438M	$463M	$308M	$604M	$2.0B	$441M
Shares Outstanding	2.71B	2.71B	2.71B	2.71B	2.68B	2.71B	2.71B	2.71B

HEXA-B.ST STO