Also trades as: 0QO6.L (LSE) · $vol 18M · 0QO6.IL (IOB) · $vol 18M

$17.53

+0.37 (+2.16%)

Weekly Expected Move ±5.2%

$16 $17 $18 $18 $19

OTC · Financial Services · Asset Management · Tech Score Sell · Power 44 · $18.0B mcap · 1.03B float · 0.013% daily turnover · Short 61% of daily vol

Revenue

$5.7B +45.1% ▲

5Y CAGR: +9.6%

Gross Profit

$3.8B -1.8% ▼

5Y CAGR: +1.3%

Operating Income

$895M -16.3% ▼

5Y CAGR: -6.1%

Net Income

$729M -28.6% ▼

5Y CAGR: +0.9%

EPS (Diluted)

$0.71 -29.0% ▼

5Y CAGR: +1.8%

EBITDA

$988M +0.0% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$4.0B	$4.3B	$3.2B	$3.9B	$5.7B
YoY Growth	+11.5%	+7.6%	-24.6%	+20.3%	+45.1%
Cost of Revenue	$132M	$425M	$2.4B	$0	$1.8B
Gross Profit	$3.9B	$3.9B	$813M	$3.9B	$3.8B
Gross Margin	96.7%	89.6%	25.1%	100.0%	67.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$174M	$197M	$209M	$206M	$1.8B
Operating Expenses	$2.6B	$2.8B	$2.6B	$2.8B	$2.9B
Operating Income	$1.3B	$1.3B	$656M	$1.1B	$895M
Operating Margin	31.5%	30.2%	20.2%	27.5%	15.8%
Interest Expense	$132M	$425M	$1.8B	$2.1B	$1.6B
Income Before Tax	$1.3B	$1.1B	$514M	$1.1B	$895M
Tax Expense	$176M	$134M	$60M	$32M	$166M
Net Income	$1.1B	$950M	$454M	$1.0B	$729M
Net Margin	27.1%	22.1%	14.0%	26.2%	12.9%
EPS (Diluted)	$1.01	$0.91	$0.44	$0.99	$0.71
EBITDA	$1.5B	$1.4B	$759M	$0	$988M
Shares Outstanding	1.07B	1.04B	1.03B	1.03B	1.03B

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$2.4B	$2.9B	$1.2B	$1.9B	$2.0B	$1.8B	$2.9B	$3.2B
Cost of Revenue	$0	$0	$0	$0	-$1.9B	$0	$795M	$729M
Gross Profit	$2.4B	$2.9B	$1.2B	$1.9B	$1.9B	$1.8B	$2.1B	$2.4B
Gross Margin	100.0%	100.0%	100.0%	100.0%	98.1%	100.0%	72.2%	77.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.3B	$1.3B	-$1.1B	$1.3B	-$1.1B	$1.4B	$919M	$1.0B
Operating Expenses	$574M	$497M	$1.3B	$1.3B	$1.3B	$1.4B	$1.5B	$1.6B
Operating Income	$712M	$700M	-$44M	$611M	$458M	$443M	$563M	$831M
Operating Margin	29.3%	24.2%	-3.6%	31.4%	23.5%	24.5%	19.6%	26.2%
Interest Expense	$42M	$53M	$58M	$0	$2.1B	$0	$795M	$729M
Income Before Tax	$570M	$633M	-$120M	$542M	$512M	$370M	$563M	$831M
Tax Expense	$71M	$102M	-$42M	$90M	-$58M	$75M	$98M	$144M
Net Income	$499M	$532M	-$78M	$452M	$570M	$295M	$465M	$687M
Net Margin	20.6%	18.4%	-6.4%	23.2%	29.2%	16.3%	16.2%	21.6%
EPS (Diluted)	$0.48	$0.52	$-0.08	$0.44	$0.55	$0.29	$0.45	$0.67
EBITDA	$760M	$750M	$9M	-$69M	$69M	$0	$658M	$876M
Shares Outstanding	1.03B	1.03B	1.03B	1.03B	1.03B	1.03B	1.03B	1.03B

JBAXY OTC