Also trades as: PWRHF (OTC) · $vol 0M

A$10.03 ($6.97)

-0.01 (-0.10%)

Weekly Expected Move ±2.5%

A$10 A$10 A$10 A$10 A$10

ASX · Consumer Cyclical · Auto - Parts · Tech Score Sell · Power 32 · A$1.0B mcap · 80M float · 0.269% daily turnover

Revenue

$171M +31.2% ▲

5Y CAGR: +16.6%

Gross Profit

$43M -57.7% ▼

5Y CAGR: +12.1%

Operating Income

$27M +134.8% ▲

5Y CAGR: +2.9%

Net Income

$18M +83.2% ▲

5Y CAGR: +1.3%

EPS (Diluted)

$0.18 +85.4% ▲

5Y CAGR: +1.1%

EBITDA

$39M +47.5% ▲

5Y CAGR: +6.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$101M	$118M	$139M	$130M	$171M
YoY Growth	+27.6%	+17.1%	+17.8%	-6.7%	+31.2%
Cost of Revenue	$67M	$79M	$28M	$28M	$127M
Gross Profit	$34M	$39M	$112M	$103M	$43M
Gross Margin	33.7%	32.9%	80.0%	78.8%	25.4%
R&D Expenses	$10M	$10M	$11M	$12.7B	$15M
SG&A Expenses	$40M	$156K	$59M	$69M	$2M
Operating Expenses	$7M	$10M	$70M	$91M	$17M
Operating Income	$27M	$29M	$33M	$11M	$27M
Operating Margin	26.6%	24.2%	23.6%	8.8%	15.7%
Interest Expense	$202K	$531K	$664K	$789K	$4M
Income Before Tax	$27M	$28M	$35M	$13M	$23M
Tax Expense	$6M	$7M	$10M	$4M	$5M
Net Income	$21M	$22M	$25M	$10M	$18M
Net Margin	20.6%	18.4%	17.8%	7.5%	10.5%
EPS (Diluted)	$0.21	$0.22	$0.25	$0.10	$0.18
EBITDA	$36M	$39M	$46M	$26M	$39M
Shares Outstanding	100M	100M	100M	101M	101M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$53M	$66M	$64M	$75M	$63M	$67M	$80M	$90M
Cost of Revenue	$38M	$41M	$46M	$14M	$14M	$52M	$63M	$64M
Gross Profit	$15M	$24M	$19M	$61M	$49M	$15M	$17M	$26M
Gross Margin	27.7%	37.0%	28.8%	81.1%	78.0%	22.0%	21.1%	29.2%
R&D Expenses	$0	$10M	$0	$11M	$0	$0	$0	$0
SG&A Expenses	$5M	$5M	$6M	$31M	$34M	$8M	$8M	$9M
Operating Expenses	$5M	$5M	$6M	$42M	$34M	$8M	$8M	$9M
Operating Income	$10M	$19M	$12M	$21M	$16M	$7M	$9M	$18M
Operating Margin	18.7%	28.7%	19.2%	27.3%	24.8%	10.2%	11.5%	19.5%
Interest Expense	$153K	$378K	$336K	$328K	$361K	$428K	$2M	$2M
Income Before Tax	$10M	$18M	$12M	$20M	$6M	$6M	$7M	$16M
Tax Expense	$2M	$5M	$2M	$5M	$2M	$291K	$1M	$3M
Net Income	$8M	$14M	$10M	$15M	$4M	$6M	$6M	$12M
Net Margin	14.8%	21.2%	15.2%	20.0%	6.5%	8.5%	7.0%	13.5%
EPS (Diluted)	$0.08	$0.14	$0.10	$0.15	$0.04	$0.06	$0.06	$0.12
EBITDA	$14M	$23M	$17M	$24M	$11M	$13M	$15M	$23M
Shares Outstanding	100M	100M	100M	100M	101M	101M	101M	101M

PWH.AX ASX