$189.93

+0.00 (+0.00%)

OTC · Consumer Cyclical · Apparel - Retail · Tech Score Sell · Power 36 · $21.7B mcap · 108M float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$6.9B +12.8% ▲

5Y CAGR: +14.3%

Gross Profit

$3.1B +15.6% ▲

5Y CAGR: +19.8%

Operating Income

$1.3B +18.8% ▲

5Y CAGR: +23.5%

Net Income

$888M +20.7% ▲

5Y CAGR: +25.4%

EPS (Diluted)

$7.46 +23.1% ▲

5Y CAGR: +27.4%

EBITDA

$1.6B +15.6% ▲

5Y CAGR: +18.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$4.6B	$5.0B	$5.5B	$6.1B	$6.9B
YoY Growth	+30.9%	+8.8%	+9.1%	+11.4%	+12.8%
Cost of Revenue	$2.6B	$2.8B	$3.1B	$3.5B	$3.8B
Gross Profit	$2.0B	$2.2B	$2.4B	$2.6B	$3.1B
Gross Margin	42.9%	43.8%	44.1%	43.2%	44.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.1B	$1.2B	$1.5B	$1.5B	$1.8B
Operating Expenses	$1.1B	$1.3B	$1.4B	$1.6B	$1.8B
Operating Income	$905M	$942M	$988M	$1.1B	$1.3B
Operating Margin	19.6%	18.7%	18.0%	17.6%	18.5%
Interest Expense	$86M	$78M	$88M	$97M	$97M
Income Before Tax	$823M	$869M	$1.0B	$987M	$1.2B
Tax Expense	$146M	$159M	$215M	$244M	$295M
Net Income	$678M	$712M	$802M	$736M	$888M
Net Margin	14.6%	14.1%	14.6%	12.0%	12.9%
EPS (Diluted)	$5.24	$5.71	$6.55	$6.06	$7.46
EBITDA	$1.1B	$1.2B	$1.3B	$1.4B	$1.6B
Shares Outstanding	129M	125M	122M	122M	119M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$2.4B	$2.7B	$2.5B	$1.5B	$1.4B	$1.6B	$3.1B	$3.8B
Cost of Revenue	$1.4B	$1.5B	$1.4B	$1.6B	$817M	$911M	$1.8B	$2.1B
Gross Profit	$1.0B	$1.2B	$1.1B	$1.4B	$613M	$718M	$1.4B	$1.7B
Gross Margin	42.2%	45.3%	44.4%	91.3%	42.9%	44.1%	43.8%	44.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$571M	$748M	$682M	$403M	$371M	$414M	$830M	$946M
Operating Expenses	$571M	$748M	$682M	$402M	$375M	$418M	$824M	$946M
Operating Income	$433M	$454M	$434M	$268M	$238M	$300M	$553M	$730M
Operating Margin	18.2%	17.1%	17.3%	18.0%	16.6%	18.4%	17.6%	19.4%
Interest Expense	$36M	$41M	$41M	$0	$22M	$22M	$44M	$48M
Income Before Tax	$398M	$457M	$412M	$300M	$216M	$277M	$509M	$684M
Tax Expense	$72M	$86M	$97M	$59M	$53M	$69M	$127M	$168M
Net Income	$328M	$383M	$322M	$480M	$161M	$207M	$380M	$509M
Net Margin	13.8%	14.4%	12.8%	32.3%	11.3%	12.7%	12.1%	13.5%
EPS (Diluted)	$2.61	$3.10	$2.62	$3.93	$1.32	$1.71	$3.18	$4.16
EBITDA	$543M	$610M	$566M	$570M	$285M	$332M	$633M	$905M
Shares Outstanding	126M	124M	123M	122M	122M	121M	120M	122M

NXGPF OTC