$8.57

-0.20 (-2.25%)

Weekly Expected Move ±7.3%

$7 $8 $9 $9 $10

OTC · Utilities · Regulated Electric · Tech Score Sell · Power 37 · $19.1B mcap · 1.00B float · 0.0004% daily turnover · Short 26% of daily vol

Revenue

$4.30T -0.8% ▼

5Y CAGR: +6.8%

Gross Profit

$463.9B -1.1% ▼

5Y CAGR: +1.2%

Operating Income

$465.9B -0.6% ▼

5Y CAGR: +25.9%

Net Income

$403.0B -4.1% ▼

5Y CAGR: +29.9%

EPS (Diluted)

$180.55 -17.2% ▼

5Y CAGR: +24.2%

EBITDA

$824.6B -17.8% ▼

5Y CAGR: +12.9%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$2.85T	$3.95T	$4.06T	$4.34T	$4.30T
YoY Growth	-7.8%	+38.6%	+2.7%	+6.8%	-0.8%
Cost of Revenue	$2.48T	$3.74T	$3.33T	$3.87T	$3.84T
Gross Profit	$370.4B	$213.8B	$728.9B	$468.9B	$463.9B
Gross Margin	13.0%	5.4%	18.0%	10.8%	10.8%
R&D Expenses	$10.8B	$10.5B	$9.7B	$0	$0
SG&A Expenses	$260.3B	$255.4B	$0	$0	$0
Operating Expenses	$271.0B	$265.0B	$1M	$0	-$1.9B
Operating Income	$99.5B	-$52.1B	$728.9B	$468.9B	$465.9B
Operating Margin	3.5%	-1.3%	18.0%	10.8%	10.8%
Interest Expense	$20.2B	$24.3B	$29.1B	$35.0B	$45.3B
Income Before Tax	$125.3B	-$5.8B	$641.1B	$594.6B	$551.7B
Tax Expense	$35.6B	-$26.6B	$192.6B	$143.4B	$145.0B
Net Income	$85.8B	$17.7B	$441.9B	$420.4B	$403.0B
Net Margin	3.0%	0.4%	10.9%	9.7%	9.4%
EPS (Diluted)	$48.07	$9.90	$247.55	$218.05	$180.55
EBITDA	$427.8B	$282.0B	$1.03T	$1.00T	$824.6B
Shares Outstanding	1.79B	1.79B	1.79B	1.93B	2.23B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$984.1B	$1.15T	$1.02T	$1.18T	$917.8B	$1.11T	$958.0B	$1.13T
Cost of Revenue	$835.4B	$1.00T	$913.5B	$1.12T	$788.8B	$959.2B	$844.8B	$1.08T
Gross Profit	$148.8B	$148.5B	$102.6B	$69.0B	$128.9B	$150.2B	$113.2B	$50.7B
Gross Margin	15.1%	12.9%	10.1%	5.8%	14.1%	13.5%	11.8%	4.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$0	$0	$0	$0
Operating Expenses	$1M	-$1M	$1M	-$1M	$1M	-$1.2B	-$171M	-$443M
Operating Income	$148.8B	$148.5B	$102.6B	$69.0B	$128.9B	$151.4B	$113.4B	$51.1B
Operating Margin	15.1%	12.9%	10.1%	5.8%	14.0%	13.6%	11.8%	4.5%
Interest Expense	$7.8B	$0	$0	$64M	$71M	$10.6B	$10.9B	$11.6B
Income Before Tax	$169.0B	$150.6B	$199.8B	$75.2B	$134.7B	$184.7B	$150.8B	$57.1B
Tax Expense	$49.0B	$40.6B	$36.0B	$17.9B	$36.2B	$46.4B	$38.8B	$17.1B
Net Income	$115.8B	$113.1B	$133.5B	$58.1B	$99.2B	$136.1B	$109.2B	$40.6B
Net Margin	11.8%	9.8%	13.1%	4.9%	10.8%	12.3%	11.4%	3.6%
EPS (Diluted)	$64.87	$63.35	$69.73	$26.07	$44.51	$61.00	$49.02	$17.58
EBITDA	$240.9B	$244.8B	$194.7B	$164.9B	$224.8B	$280.8B	$247.2B	$139.6B
Shares Outstanding	1.78B	1.78B	1.91B	2.23B	2.23B	2.23B	2.23B	2.23B

KAEPY OTC