$44.20

+0.66 (+1.52%)

Weekly Expected Move ±9.7%

$36 $40 $44 $49 $53

NYSE · Consumer Cyclical · Auto - Parts · Alpha Radar Sell · Power 44 · $1.0B mcap · 23M float · 1.15% daily turnover · Short 40% of daily vol

Revenue

$656M +15.4% ▲

5Y CAGR: +6.4%

Gross Profit

$168M +14.8% ▲

5Y CAGR: +5.6%

Operating Income

$74M -17.0% ▼

Net Income

$47M -16.5% ▼

EPS (Diluted)

$1.97 -16.5% ▼

EBITDA

$89M -16.9% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$541M	$616M	$568M	$569M	$656M
YoY Growth	+12.8%	+13.8%	-7.8%	+0.1%	+15.4%
Cost of Revenue	$400M	$465M	$434M	$422M	$488M
Gross Profit	$142M	$151M	$134M	$147M	$168M
Gross Margin	26.2%	24.6%	23.6%	25.8%	25.7%
R&D Expenses	$0	$0	$10M	$8M	$0
SG&A Expenses	$79M	$82M	$79M	$92M	$95M
Operating Expenses	$91M	$93M	$89M	$58M	$95M
Operating Income	$51M	$59M	$45M	$89M	$74M
Operating Margin	9.4%	9.5%	7.9%	15.6%	11.2%
Interest Expense	$12M	$11M	$16M	$15M	$12M
Income Before Tax	$35M	$47M	$29M	$74M	$62M
Tax Expense	$4M	$9M	$6M	$18M	$15M
Net Income	$31M	$39M	$24M	$56M	$47M
Net Margin	5.7%	6.3%	4.2%	9.9%	7.1%
EPS (Diluted)	$1.29	$1.63	$1.01	$2.36	$1.97
EBITDA	$67M	$80M	$67M	$107M	$89M
Shares Outstanding	23M	23M	23M	24M	24M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$200M	$129M	$144M	$115M	$194M	$162M	$185M	$138M
Cost of Revenue	$139M	$99M	$108M	$87M	$134M	$124M	$138M	$102M
Gross Profit	$61M	$31M	$36M	$28M	$60M	$38M	$47M	$36M
Gross Margin	30.7%	23.9%	24.9%	24.5%	31.0%	23.5%	25.3%	26.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$23M	$26M	$21M	$23M	$22M	$22M	$27M	$26.3B
Operating Expenses	$25M	-$15M	$23M	$25M	$23M	$24M	$27M	$26M
Operating Income	$36M	$46M	$13M	$3M	$37M	$14M	$19M	$10M
Operating Margin	18.2%	35.4%	9.0%	2.8%	19.0%	8.7%	10.5%	7.2%
Interest Expense	$4M	$4M	$3M	$2M	$3M	$4M	$3M	$2M
Income Before Tax	$32M	$42M	$10M	$490K	$34M	$10M	$16M	$8M
Tax Expense	$8M	$9M	$2M	$342K	$8M	$2M	$4M	$2M
Net Income	$24M	$32M	$8M	$148K	$26M	$8M	$13M	$6M
Net Margin	12.2%	24.9%	5.5%	0.1%	13.4%	4.9%	7.0%	4.6%
EPS (Diluted)	$1.02	$1.36	$0.33	$0.01	$1.09	$0.33	$0.54	$0.26
EBITDA	$41M	$50M	$17M	$7M	$41M	$18M	$23M	$14M
Shares Outstanding	23M	24M	24M	23M	24M	24M	24M	24M

PLOW NYSE