Also trades as: 1913.HK (HKSE) · $vol 9M · PRDSY (OTC) · $vol 0M

$4.82

+0.06 (+1.33%)

Weekly Expected Move ±6.7%

$4 $4 $5 $5 $5

OTC · Consumer Cyclical · Luxury Goods · Tech Score Sell · Power 42 · $12.3B mcap · 512M float · 0.0006% daily turnover · Short 68% of daily vol

Revenue

$5.5B +1.3% ▲

5Y CAGR: +17.8%

Gross Profit

$4.4B +1.9% ▲

5Y CAGR: +20.4%

Operating Income

$1.3B -0.5% ▼

5Y CAGR: +129.4%

Net Income

$820M -2.3% ▼

EPS (Diluted)

$0.32 -3.0% ▼

EBITDA

$2.1B +2.2% ▲

5Y CAGR: +43.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$3.4B	$4.2B	$4.7B	$5.4B	$5.5B
YoY Growth	+38.9%	+24.8%	+12.5%	+14.9%	+1.3%
Cost of Revenue	$818M	$889M	$925M	$1.1B	$1.1B
Gross Profit	$2.5B	$3.3B	$3.8B	$4.3B	$4.4B
Gross Margin	75.7%	78.8%	80.4%	79.8%	80.3%
R&D Expenses	$115M	$137M	$151M	$158M	$154M
SG&A Expenses	$1.9B	$2.4B	$2.6B	$2.9B	$3.0B
Operating Expenses	$2.1B	$2.5B	$2.7B	$3.1B	$3.1B
Operating Income	$489M	$776M	$1.1B	$1.3B	$1.3B
Operating Margin	14.5%	18.5%	22.5%	23.6%	23.2%
Interest Expense	$46M	$50M	$78M	$90M	$118M
Income Before Tax	$422M	$711M	$971M	$1.2B	$1.2B
Tax Expense	$127M	$242M	$298M	$345M	$333M
Net Income	$294M	$465M	$671M	$839M	$820M
Net Margin	8.7%	11.1%	14.2%	15.4%	14.9%
EPS (Diluted)	$0.11	$0.18	$0.26	$0.33	$0.32
EBITDA	$688M	$1.1B	$1.3B	$2.0B	$2.1B
Shares Outstanding	2.56B	2.56B	2.56B	2.56B	2.56B

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$1.2B	$2.2B	$1.2B	$2.5B	$2.9B	$2.7B	$3.0B	$3.1B
Cost of Revenue	$752M	$751M	$476M	$515M	$580M	$545M	$577M	$672M
Gross Profit	$472M	$1.5B	$2.0B	$2.0B	$2.3B	$2.2B	$2.4B	$2.4B
Gross Margin	38.6%	66.0%	158.0%	79.8%	79.9%	80.1%	80.5%	78.3%
R&D Expenses	$65M	$72M	$77M	$82M	$76M	$80M	$80M	$93M
SG&A Expenses	$877M	$896M	$1.3B	$1.4B	$1.5B	$1.5B	$1.6B	$1.8B
Operating Expenses	$942M	$967M	$1.4B	$1.5B	$1.6B	$1.6B	$1.7B	$1.9B
Operating Income	$1.2B	$493M	$285M	$575M	$704M	$607M	$712M	$539M
Operating Margin	100.0%	22.3%	22.9%	22.6%	24.4%	22.2%	24.1%	17.4%
Interest Expense	$25M	$36M	$0	$33M	$37M	$49M	$73M	$91M
Income Before Tax	$412M	$441M	$263M	$537M	$652M	$558M	$640M	$457M
Tax Expense	$146M	$137M	$80M	$151M	$194M	$171M	$174M	$123M
Net Income	$263M	$302M	$359M	$383M	$455M	$386M	$463M	$332M
Net Margin	21.5%	13.7%	28.8%	15.0%	15.8%	14.1%	15.7%	10.7%
EPS (Diluted)	$0.10	$0.12	$0.07	$0.15	$0.18	$0.15	$0.18	$0.13
EBITDA	-$119M	-$69M	$346M	$686M	$828M	$757M	$1.1B	$1.0B
Shares Outstanding	2.56B	2.56B	2.56B	2.56B	2.56B	2.56B	2.56B	2.56B

PRDSF OTC