Also trades as: JD.L (LSE) · $vol 19M · JDDSF (OTC) · $vol 0M

$1.00

-0.04 (-4.32%)

Weekly Expected Move ±6.4%

$1 $1 $1 $1 $1

OTC · Consumer Cyclical · Apparel - Retail · Tech Score Sell · Power 49 · $4.8B mcap · 2.15B float · 0.0005% daily turnover · Short 29% of daily vol

Revenue

$12.7B +10.5% ▲

5Y CAGR: +15.5%

Gross Profit

$6.0B +8.9% ▲

5Y CAGR: +15.0%

Operating Income

$787M -12.8% ▼

5Y CAGR: +15.4%

Net Income

$436M -11.0% ▼

5Y CAGR: +14.2%

EPS (Diluted)

$0.09 -10.1% ▼

5Y CAGR: +13.1%

EBITDA

$1.3B -19.1% ▼

5Y CAGR: +9.0%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$8.6B	$10.1B	$10.5B	$11.5B	$12.7B
YoY Growth	+38.8%	+18.2%	+4.1%	+8.7%	+10.5%
Cost of Revenue	$4.4B	$5.3B	$5.5B	$6.0B	$6.7B
Gross Profit	$4.2B	$4.8B	$5.0B	$5.5B	$6.0B
Gross Margin	49.1%	47.8%	47.9%	47.7%	47.0%
R&D Expenses	$22M	$16M	$16M	$0	$31M
SG&A Expenses	$3.2B	$3.8B	$4.1B	$4.5B	$4.9B
Operating Expenses	$3.2B	$3.8B	$4.1B	$4.6B	$5.2B
Operating Income	$721M	$510M	$927M	$903M	$787M
Operating Margin	8.4%	5.0%	8.8%	7.9%	6.2%
Interest Expense	$68M	$77M	$102M	$152M	$192M
Income Before Tax	$655M	$441M	$811M	$715M	$629M
Tax Expense	$195M	$214M	$206M	$175M	$161M
Net Income	$370M	$142M	$539M	$490M	$436M
Net Margin	4.3%	1.4%	5.1%	4.3%	3.4%
EPS (Diluted)	$0.07	$0.03	$0.10	$0.10	$0.09
EBITDA	$1.3B	$1.1B	$1.6B	$1.7B	$1.3B
Shares Outstanding	5.16B	5.16B	5.18B	5.16B	5.11B

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$4.4B	$5.7B	$4.8B	$5.8B	$5.0B	$6.4B	$5.9B	$6.7B
Cost of Revenue	$2.3B	$3.0B	$2.5B	$3.0B	$2.6B	$3.4B	$3.1B	$3.6B
Gross Profit	$2.1B	$2.7B	$2.3B	$2.8B	$2.4B	$3.0B	$2.9B	$3.1B
Gross Margin	48.5%	47.3%	48.0%	47.8%	48.2%	47.4%	48.0%	46.1%
R&D Expenses	$0	$8M	$0	$16M	$0	$0	$0	$0
SG&A Expenses	$1.7B	$2.1B	$1.9B	$2.2B	$2.0B	$2.4B	$2.5B	$2.5B
Operating Expenses	$1.7B	$2.1B	$1.9B	$2.2B	$2.1B	$2.4B	$2.5B	$2.7B
Operating Income	$402M	$624M	$382M	$527M	$292M	$611M	$389M	$398M
Operating Margin	9.1%	10.9%	8.0%	9.2%	5.8%	9.5%	6.5%	5.9%
Interest Expense	$36M	$42M	$41M	$111M	$166M	$118M	$124M	$102M
Income Before Tax	$266M	$138M	$336M	$436M	$126M	$589M	$138M	$491M
Tax Expense	$82M	$132M	$96M	$110M	$74M	$101M	$76M	$85M
Net Income	$184M	-$42M	$240M	$299M	$22M	$468M	$41M	$395M
Net Margin	4.2%	-0.7%	5.0%	5.2%	0.4%	7.3%	0.7%	5.9%
EPS (Diluted)	$0.04	$-0.01	$0.05	$0.06	$0.00	$0.09	$0.01	$0.08
EBITDA	$643M	$303M	$733M	$664M	$759M	$1.1B	$872M	$466M
Shares Outstanding	5.16B	5.18B	5.16B	5.21B	5.18B	5.14B	5.13B	5.11B

JDSPY OTC