$13.43

+0.14 (+1.05%)

Weekly Expected Move ±6.8%

$12 $13 $13 $14 $15

NYSE · Financial Services · Banks - Regional · Tech Score Sell · Power 36 · $65.0B mcap · 3.63B float · 2.08% daily turnover · Short 37% of daily vol

Revenue

$15.9B +43.0% ▲

5Y CAGR: +94.2%

Gross Profit

$7.1B +39.6% ▲

5Y CAGR: +106.3%

Operating Income

$3.9B +38.4% ▲

Net Income

$2.9B +45.5% ▲

EPS (Diluted)

$0.58 +45.0% ▲

EBITDA

$4.0B +38.2% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.5B	$4.5B	$7.7B	$11.1B	$15.9B
YoY Growth	+163.1%	+198.8%	+69.7%	+44.8%	+43.0%
Cost of Revenue	$848M	$3.0B	$4.3B	$6.0B	$8.8B
Gross Profit	$665M	$1.6B	$3.3B	$5.1B	$7.1B
Gross Margin	43.9%	34.7%	43.6%	45.9%	44.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$660M	$1.4B	$1.1B	$1.4B	$602M
Operating Expenses	$835M	$1.9B	$1.8B	$2.3B	$3.2B
Operating Income	-$170M	-$309M	$1.5B	$2.8B	$3.9B
Operating Margin	-11.3%	-6.8%	20.1%	25.2%	24.4%
Interest Expense	$367M	$1.5B	$2.0B	$2.8B	$4.6B
Income Before Tax	-$170M	-$309M	$1.5B	$2.8B	$3.9B
Tax Expense	-$5M	$56M	$509M	$823M	$997M
Net Income	-$165M	-$365M	$1.0B	$2.0B	$2.9B
Net Margin	-10.9%	-8.1%	13.4%	17.8%	18.1%
EPS (Diluted)	$-0.04	$-0.08	$0.21	$0.40	$0.58
EBITDA	-$153M	$35.3B	$1.6B	$2.9B	$4.0B
Shares Outstanding	4.61B	4.68B	4.86B	4.89B	4.91B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.9B	$2.9B	$3.1B	$3.5B	$4.0B	$4.7B	$5.0B	$5.5B
Cost of Revenue	$1.5B	$1.6B	$1.9B	$2.0B	$2.3B	$2.6B	$3.0B	$3.0B
Gross Profit	$1.3B	$1.3B	$1.3B	$1.5B	$1.8B	$2.1B	$2.0B	$2.5B
Gross Margin	46.3%	45.7%	40.6%	42.3%	43.7%	44.3%	40.2%	45.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$376M	$333M	$311M	$378M	$386M	$198M	$194M	$206M
Operating Expenses	$599M	$538M	$482M	$618M	$635M	$1.0B	$1.0B	$1.3B
Operating Income	$724M	$767M	$795M	$879M	$1.1B	$1.1B	$954M	$1.2B
Operating Margin	25.3%	26.9%	25.3%	24.8%	27.9%	22.9%	19.2%	22.4%
Interest Expense	$761M	$748M	$896M	$1.0B	$1.3B	$1.4B	$1.3B	$1.6B
Income Before Tax	$724M	$767M	$795M	$879M	$1.1B	$1.1B	$955M	$1.2B
Tax Expense	$170M	$215M	$238M	$242M	$334M	$183M	$83M	$175M
Net Income	$553M	$553M	$557M	$637M	$782M	$892M	$872M	$1.1B
Net Margin	19.4%	19.3%	17.7%	18.0%	19.5%	19.0%	17.5%	19.2%
EPS (Diluted)	$0.11	$0.11	$0.11	$0.13	$0.16	$0.18	$0.18	$0.22
EBITDA	$743M	$789M	$816M	$902M	$1.1B	$1.1B	$990M	$1.2B
Shares Outstanding	4.89B	4.81B	4.89B	4.90B	4.91B	4.91B	4.91B	4.90B

NU NYSE