$16.45

+1.55 (+10.40%)

Weekly Expected Move ±5.8%

$15 $15 $16 $17 $18

OTC · Industrials · Conglomerates · Tech Score Sell · Power 48 · $14.4B mcap · 794M float · 0.0027% daily turnover · Short 81% of daily vol

Revenue

$2.33T +9.2% ▲

5Y CAGR: +9.3%

Gross Profit

$457.8B +6.1% ▲

5Y CAGR: +19.1%

Operating Income

$127.0B +1.9% ▲

Net Income

$108.8B +23.7% ▲

EPS (Diluted)

$131.02 +24.7% ▲

EBITDA

$231.4B +8.5% ▲

5Y CAGR: +32.8%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.50T	$1.73T	$1.85T	$2.13T	$2.33T
YoY Growth	+0.8%	+15.0%	+7.2%	+15.1%	+9.2%
Cost of Revenue	$1.25T	$1.39T	$1.54T	$1.70T	$1.87T
Gross Profit	$253.3B	$333.8B	$312.2B	$431.5B	$457.8B
Gross Margin	16.9%	19.3%	16.9%	20.3%	19.7%
R&D Expenses	$47.1B	$50.7B	$53.3B	$0	$0
SG&A Expenses	$211.1B	$201.5B	$276.0B	$307.0B	$330.8B
Operating Expenses	$211.1B	$252.3B	$266.0B	$307.0B	$330.8B
Operating Income	$45.8B	$81.5B	$46.2B	$124.6B	$127.0B
Operating Margin	3.1%	4.7%	2.5%	5.9%	5.5%
Interest Expense	$5.2B	$14.3B	$17.3B	$39.0B	$21.4B
Income Before Tax	$30.9B	$70.3B	$32.0B	$107.5B	$146.4B
Tax Expense	$6.9B	$15.1B	$4.7B	$17.2B	$30.8B
Net Income	$12.6B	$53.0B	$25.4B	$88.0B	$108.8B
Net Margin	0.8%	3.1%	1.4%	4.1%	4.7%
EPS (Diluted)	$130.26	$316.63	$151.51	$105.09	$131.02
EBITDA	$109.9B	$157.5B	$130.2B	$213.4B	$231.4B
Shares Outstanding	167M	167M	167M	837M	836M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$444.2B	$440.0B	$523.2B	$722.0B	$488.4B	$515.1B	$565.6B	$754.6B
Cost of Revenue	$358.8B	$338.7B	$416.0B	$584.3B	$396.6B	$424.3B	$445.9B	$601.3B
Gross Profit	$85.4B	$101.2B	$107.2B	$137.7B	$91.8B	$90.8B	$119.8B	$154.9B
Gross Margin	19.2%	23.0%	20.5%	19.1%	18.8%	17.6%	21.2%	20.5%
R&D Expenses	$0	$0	$0	$65M	$13.6B	$13.8B	$12.1B	$17.7B
SG&A Expenses	$73.8B	$73.3B	$79.1B	$80.7B	$63.3B	$65.4B	$66.5B	$94.0B
Operating Expenses	$73.8B	$73.3B	$146.8B	$80.7B	$76.9B	$79.2B	$78.6B	$96.2B
Operating Income	$11.6B	$28.0B	-$39.5B	$124.6B	$14.9B	$11.6B	$41.2B	$59.0B
Operating Margin	2.6%	6.4%	-7.6%	17.3%	3.0%	2.3%	7.3%	7.8%
Interest Expense	$4.8B	$33.0B	$0	$21.0B	$4.3B	$4.9B	$5.3B	$6.9B
Income Before Tax	$25.9B	-$2.1B	$40.7B	$43.1B	$16.8B	$18.8B	$53.5B	$57.0B
Tax Expense	$9.9B	-$1.1B	$9.4B	-$1.0B	$9.5B	$1.2B	$8.0B	$11.9B
Net Income	$15.4B	-$1.7B	$30.5B	$43.8B	$4.2B	$18.1B	$43.8B	$42.6B
Net Margin	3.5%	-0.4%	5.8%	6.1%	0.9%	3.5%	7.7%	5.6%
EPS (Diluted)	$91.79	$-10.20	$36.41	$52.38	$5.08	$21.60	$52.40	$51.13
EBITDA	$32.0B	$50.1B	$48.8B	$82.5B	$39.3B	$44.5B	$79.7B	$67.9B
Shares Outstanding	168M	168M	838M	837M	836M	836M	836M	836M

KWHIF OTC