Also trades as: FINMY (OTC) · $vol 2M · FINMF (OTC) · $vol 0M

€47.39 ($52.99)

-0.41 (-0.86%)

Weekly Expected Move ±3.4%

€44 €46 €47 €49 €51

MIL · Industrials · Aerospace & Defense · Tech Score Strong Sell · Power 34 · €27.3B mcap · 403M float · 0.546% daily turnover

Revenue

$19.5B +9.8% ▲

5Y CAGR: +7.8%

Gross Profit

$1.6B +8.1% ▲

5Y CAGR: +8.8%

Operating Income

$1.5B +32.6% ▲

5Y CAGR: +18.8%

Net Income

$1.2B +14.0% ▲

5Y CAGR: +38.4%

EPS (Diluted)

$2.12 +13.4% ▲

5Y CAGR: +38.2%

EBITDA

$2.3B +0.8% ▲

5Y CAGR: +18.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$14.1B	$14.7B	$15.3B	$17.8B	$19.5B
YoY Growth	+5.4%	+4.1%	+3.9%	+16.2%	+9.8%
Cost of Revenue	$13.1B	$13.5B	$13.6B	$16.3B	$17.9B
Gross Profit	$1.1B	$1.2B	$1.6B	$1.5B	$1.6B
Gross Margin	7.4%	8.3%	10.8%	8.2%	8.1%
R&D Expenses	$149M	$2.0B	$177M	$220M	$0
SG&A Expenses	$23M	$4.0B	$40M	$86M	$0
Operating Expenses	$226M	$359M	$342M	$304M	$47M
Operating Income	$827M	$859M	$1.3B	$1.1B	$1.5B
Operating Margin	5.9%	5.8%	8.6%	6.5%	7.8%
Interest Expense	$195M	$268M	$317M	$267M	$137M
Income Before Tax	$615M	$841M	$824M	$1.4B	$1.3B
Tax Expense	$166M	$51M	$129M	$289M	$315M
Net Income	$586M	$927M	$658M	$1.1B	$1.2B
Net Margin	4.1%	6.3%	4.3%	6.0%	6.3%
EPS (Diluted)	$1.02	$1.61	$1.14	$1.87	$2.12
EBITDA	$1.4B	$1.6B	$1.5B	$2.3B	$2.3B
Shares Outstanding	575M	575M	575M	575M	577M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$8.1B	$3.9B	$5.0B	$8.0B	$5.7B	$4.8B	$10.6B	$10.0B
Cost of Revenue	$5.1B	$3.5B	$4.4B	$4.7B	$4.9B	$4.3B	$9.5B	$9.3B
Gross Profit	$3.1B	$377M	$604M	$446M	$803M	$473M	$1.1B	$720M
Gross Margin	37.8%	9.8%	12.0%	5.6%	14.1%	9.9%	10.4%	7.2%
R&D Expenses	$0	$14M	$0	$26M	$194M	$0	$0	$0
SG&A Expenses	$2.0B	$363M	$2.1B	$2.5B	$35M	$0	$155M	$24M
Operating Expenses	$3.4B	$377M	$604M	$167M	$196M	-$46M	$238M	$160M
Operating Income	$334M	$251M	$449M	$241M	$607M	$519M	$868M	$560M
Operating Margin	4.1%	6.5%	8.9%	3.0%	10.7%	10.9%	8.2%	5.6%
Interest Expense	$0	$27M	$58M	$16M	$85M	$96M	$106M	$88M
Income Before Tax	$527M	$230M	$457M	$666M	$954M	$488M	$1.0B	$616M
Tax Expense	-$18M	$62M	$52M	$111M	$161M	$61M	$215M	$160M
Net Income	$265M	$160M	$380M	$526M	$395M	$124M	$723M	$403M
Net Margin	3.3%	4.1%	7.6%	6.6%	6.9%	2.6%	6.8%	4.0%
EPS (Diluted)	$0.46	$0.28	$0.66	$0.91	$0.69	$0.87	$1.25	$0.70
EBITDA	$704M	$389M	$632M	$712M	$1.2B	$663M	$1.4B	$917M
Shares Outstanding	575M	575M	575M	575M	577M	576M	577M	577M

LDO.MI MIL