Also trades as: 0992.HK (HKSE) · $vol 667M · LNVGF (OTC) · $vol 1M · LEN.SW (SIX)

$87.67

-0.40 (-0.45%)

Weekly Expected Move ±8.6%

$73 $80 $88 $95 $103

OTC · Technology · Computer Hardware · Tech Score Buy · Power 63 · $54.4B mcap · 432M float · 0.042% daily turnover · Short 19% of daily vol

Revenue

$83.0B +20.2% ▲

5Y CAGR: +6.5%

Gross Profit

$12.8B +15.4% ▲

5Y CAGR: +5.6%

Operating Income

$3.2B +46.8% ▲

5Y CAGR: +7.8%

Net Income

$1.9B +38.1% ▲

5Y CAGR: +9.6%

EPS (Diluted)

$2.80 +27.3% ▲

5Y CAGR: +9.5%

EBITDA

$4.6B +25.2% ▲

5Y CAGR: +8.2%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$71.6B	$61.9B	$56.9B	$69.1B	$83.0B
YoY Growth	+17.9%	-13.5%	-8.2%	+21.5%	+20.2%
Cost of Revenue	$59.6B	$51.4B	$47.1B	$58.0B	$70.2B
Gross Profit	$12.0B	$10.5B	$9.8B	$11.1B	$12.8B
Gross Margin	16.8%	17.0%	17.2%	16.1%	15.4%
R&D Expenses	$2.1B	$2.2B	$2.0B	$2.3B	$2.5B
SG&A Expenses	$6.7B	$5.6B	$5.8B	$6.4B	$7.1B
Operating Expenses	$9.0B	$7.8B	$7.8B	$8.9B	$9.6B
Operating Income	$3.1B	$2.7B	$2.0B	$2.2B	$3.2B
Operating Margin	4.3%	4.3%	3.5%	3.1%	3.8%
Interest Expense	$339M	$646M	$760M	$770M	$688M
Income Before Tax	$2.8B	$2.2B	$1.4B	$1.5B	$2.7B
Tax Expense	$622M	$455M	$263M	$19M	$510M
Net Income	$2.0B	$1.6B	$1.0B	$1.4B	$1.9B
Net Margin	2.8%	2.6%	1.8%	2.0%	2.3%
EPS (Diluted)	$3.20	$2.60	$1.61	$2.20	$2.80
EBITDA	$4.3B	$3.8B	$3.5B	$3.7B	$4.6B
Shares Outstanding	654M	648M	650M	680M	737M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$15.4B	$17.9B	$18.8B	$17.0B	$18.8B	$20.5B	$22.2B	$21.6B
Cost of Revenue	$12.9B	$15.1B	$15.8B	$14.2B	$16.2B	$17.3B	$19.0B	$18.0B
Gross Profit	$2.6B	$2.8B	$3.0B	$2.8B	$2.6B	$3.1B	$3.2B	$3.5B
Gross Margin	16.6%	15.7%	15.7%	16.4%	13.9%	15.4%	14.4%	16.4%
R&D Expenses	$476M	$548M	$621M	$644M	$524M	$581M	$637M	$747M
SG&A Expenses	$1.5B	$1.6B	$1.7B	$1.6B	$1.5B	$1.8B	$1.6B	$2.0B
Operating Expenses	$2.1B	$2.1B	$2.3B	$2.5B	$2.0B	$2.5B	$2.3B	$2.7B
Operating Income	$494M	$651M	$688M	$331M	$617M	$643M	$922M	$834M
Operating Margin	3.2%	3.6%	3.7%	1.9%	3.3%	3.1%	4.2%	3.9%
Interest Expense	$200M	$199M	$77M	$181M	$186M	$170M	$158M	$172M
Income Before Tax	$313M	$473M	$517M	$178M	$621M	$494M	$817M	$734M
Tax Expense	$60M	$90M	-$184M	$54M	$84M	$114M	$170M	$141M
Net Income	$243M	$359M	$693M	$90M	$505M	$340M	$545M	$520M
Net Margin	1.6%	2.0%	3.7%	0.5%	2.7%	1.7%	2.5%	2.4%
EPS (Diluted)	$0.37	$0.56	$1.06	$0.14	$0.73	$0.50	$0.77	$0.76
EBITDA	$752M	$672M	$970M	$586M	$1.2B	$665M	$1.3B	$1.2B
Shares Outstanding	655M	658M	655M	634M	692M	743M	744M	729M

LNVGY OTC