Also trades as: IMB.L (LSE) · $vol 92M · ITB.DE (XETRA) · $vol 1M · IMBBF (OTC) · $vol 0M

$32.60

+0.33 (+1.02%)

Weekly Expected Move ±2.1%

$31 $32 $33 $33 $34

OTC · Consumer Defensive · Tobacco · Tech Score Strong Sell · Power 32 · $25.0B mcap · 760M float · 0.034% daily turnover · Short 39% of daily vol

Revenue

$32.2B -0.7% ▼

5Y CAGR: +14.1%

Gross Profit

$7.0B +3.3% ▲

5Y CAGR: +4.5%

Operating Income

$3.5B -1.8% ▼

5Y CAGR: +2.4%

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: +5.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$16.6B	$16.9B	$18.1B	$32.4B	$32.2B
YoY Growth	-0.3%	+2.1%	+6.9%	+79.3%	-0.7%
Cost of Revenue	$11.0B	$11.3B	$11.4B	$25.6B	$25.2B
Gross Profit	$5.6B	$5.7B	$6.7B	$6.8B	$7.0B
Gross Margin	33.6%	33.4%	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	$3.3B	$2.7B	$3.4B	$3.6B	$3.5B
Operating Margin	19.7%	15.9%	18.8%	11.0%	10.8%
Interest Expense	$435M	$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	17.1%	9.3%	12.9%	8.1%	6.4%
EPS (Diluted)	$2.99	$1.65	$2.51	$2.99	$2.49
EBITDA	$4.3B	$3.5B	$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	$9.2B
Cost of Revenue	$5.9B	$5.6B	$6.2B	$5.5B	$6.4B	$5.5B	$6.6B	$6.2B
Gross Profit	$3.1B	$2.9B	$3.4B	$3.1B	$3.5B	$3.1B	$3.7B	$3.0B
Gross Margin	34.5%	34.2%	35.3%	35.9%	14.7%	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	$1.4B	$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	$253M	$208M	$0	$221M	$233M
Income Before Tax	$1.3B	$1.4B	$1.7B	$1.1B	$1.9B	$1.3B	$1.8B	$803M
Tax Expense	$665M	$277M	$378M	$229M	$53M	$412M	$496M	$246M
Net Income	$575M	$1.1B	$1.2B	$846M	$1.8B	$808M	$1.3B	$482M
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	$0.61
EBITDA	$2.1B	$2.0B	$2.2B	$1.7B	$2.4B	$1.8B	$2.4B	$1.4B
Shares Outstanding	959M	942M	916M	885M	869M	840M	831M	799M

IMBBY OTC