Also trades as: IMB.L (LSE) · $vol 92M · IMBBY (OTC) · $vol 8M · ITB.DE (XETRA) · $vol 1M

$33.02

+1.44 (+4.56%)

Weekly Expected Move ±7.5%

$28 $31 $33 $36 $38

OTC · Consumer Defensive · Tobacco · Tech Score Strong Sell · Power 32 · $25.2B mcap · 760M float · 0.0012% daily turnover · Short 13% of daily vol

Revenue

$32.2B -0.7% ▼

5Y CAGR: -0.2%

Gross Profit

$7.0B +3.3% ▲

5Y CAGR: +2.5%

Operating Income

$3.5B -1.8% ▼

5Y CAGR: +5.0%

Net Income

$2.1B -20.7% ▼

5Y CAGR: +6.7%

EPS (Diluted)

$2.49 -16.7% ▼

5Y CAGR: +9.5%

EBITDA

$4.4B +5.5% ▲

5Y CAGR: +4.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$32.8B	$32.6B	$18.1B	$32.4B	$32.2B
YoY Growth	+0.7%	-0.7%	-44.5%	+79.3%	-0.7%
Cost of Revenue	$26.8B	$26.5B	$11.4B	$25.6B	$25.2B
Gross Profit	$6.0B	$6.0B	$6.7B	$6.8B	$7.0B
Gross Margin	18.4%	18.5%	37.0%	20.9%	21.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$2.5B	$2.3B	$3.3B	$3.2B	$3.5B
Operating Expenses	$2.9B	$3.4B	$3.3B	$3.2B	$3.5B
Operating Income	$3.1B	$2.7B	$3.4B	$3.6B	$3.5B
Operating Margin	9.6%	8.2%	18.8%	11.0%	10.8%
Interest Expense	$522M	$1.7B	$1.2B	$461M	$456M
Income Before Tax	$3.2B	$2.6B	$3.1B	$3.0B	$3.1B
Tax Expense	$331M	$886M	$655M	$282M	$908M
Net Income	$2.8B	$1.6B	$2.3B	$2.6B	$2.1B
Net Margin	8.6%	4.8%	12.9%	8.1%	6.4%
EPS (Diluted)	$2.99	$1.65	$2.51	$2.99	$2.49
EBITDA	$3.9B	$3.6B	$4.2B	$4.1B	$4.4B
Shares Outstanding	948M	953M	928M	874M	831M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$9.1B	$8.5B	$9.6B	$8.6B	$23.8B	$8.7B	$10.3B	$9.1B
Cost of Revenue	$5.9B	$5.6B	$6.2B	$5.5B	$20.1B	$5.5B	$6.6B	$6.1B
Gross Profit	$3.1B	$2.9B	$3.4B	$3.1B	$3.7B	$3.1B	$3.7B	$3.0B
Gross Margin	34.5%	34.2%	35.3%	35.9%	15.5%	36.2%	35.7%	33.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$999M	$1.4B	$1.5B	$1.6B	$1.5B	$1.7B	$1.6B	$1.6B
Operating Expenses	$999M	$1.4B	$1.5B	$1.6B	$1.6B	$1.7B	$1.6B	$1.6B
Operating Income	$2.1B	$1.5B	$1.9B	$1.5B	$2.1B	$1.5B	$2.1B	$1.5B
Operating Margin	23.5%	18.1%	20.0%	17.3%	8.7%	16.8%	20.1%	15.9%
Interest Expense	$167M	$204M	$218M	$0	$461M	$0	$221M	$231M
Income Before Tax	$1.3B	$1.4B	$1.7B	$1.1B	$1.9B	$1.3B	$1.8B	$793M
Tax Expense	$665M	$277M	$378M	$229M	$53M	$412M	$496M	$243M
Net Income	$575M	$1.1B	$1.2B	$846M	$1.8B	$808M	$1.3B	$476M
Net Margin	6.3%	12.9%	12.9%	9.8%	7.4%	9.3%	12.2%	5.2%
EPS (Diluted)	$0.60	$1.16	$1.35	$0.96	$2.03	$0.96	$1.52	$0.60
EBITDA	$2.1B	$1.8B	$2.1B	$1.7B	$2.4B	$1.8B	$2.4B	$1.4B
Shares Outstanding	959M	942M	916M	885M	874M	840M	831M	799M

IMBBF OTC