A$0.72 ($0.50)

+0.01 (+1.40%)

Weekly Expected Move ±4.5%

A$1 A$1 A$1 A$1 A$1

ASX · Consumer Cyclical · Auto - Dealerships · Tech Score Strong Sell · Power 29 · A$123.2M mcap · 73M float · 0.649% daily turnover

Revenue

$2.5B +0.3% ▲

5Y CAGR: +9.1%

Gross Profit

$152M -1.9% ▼

5Y CAGR: -11.2%

Operating Income

$57M -16.1% ▼

5Y CAGR: -6.1%

Net Income

$6M -47.5% ▼

5Y CAGR: -29.9%

EPS (Diluted)

$0.04 -47.5% ▼

5Y CAGR: -30.6%

EBITDA

$96M -11.4% ▼

5Y CAGR: -1.2%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.7B	$2.1B	$2.5B	$2.5B	$2.5B
YoY Growth	+5.2%	+21.5%	+20.1%	+0.3%	+0.3%
Cost of Revenue	$1.4B	$1.9B	$2.3B	$2.3B	$2.3B
Gross Profit	$327M	$165M	$179M	$155M	$152M
Gross Margin	19.3%	8.0%	7.2%	6.2%	6.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$165M	$194M	$214M	$87M	$95M
Operating Expenses	$239M	$60M	$83M	$87M	$95M
Operating Income	$86M	$105M	$96M	$68M	$57M
Operating Margin	5.1%	5.1%	3.9%	2.7%	2.3%
Interest Expense	$15M	$28M	$44M	$49M	$44M
Income Before Tax	$81M	$81M	$53M	$19M	$11M
Tax Expense	$24M	$25M	$16M	$6M	$4M
Net Income	$57M	$56M	$36M	$12M	$6M
Net Margin	3.3%	2.7%	1.5%	0.5%	0.3%
EPS (Diluted)	$0.33	$0.33	$0.21	$0.07	$0.04
EBITDA	$123M	$128M	$119M	$109M	$96M
Shares Outstanding	170M	173M	173M	172M	172M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$993M	$1.1B	$1.2B	$1.3B	$1.2B	$1.3B	$1.3B	$1.2B
Cost of Revenue	$910M	$985M	$1.1B	$1.1B	$1.0B	$1.2B	$1.2B	$1.1B
Gross Profit	$82M	$83M	$92M	$206M	$198M	$80M	$79M	$72M
Gross Margin	8.3%	7.7%	7.6%	16.2%	16.1%	6.4%	6.3%	5.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$33M	$35M	$40M	$117M	$120M	$43M	$45M	$49M
Operating Expenses	$30M	$30M	$40M	$117M	$120M	$43M	$45M	$49M
Operating Income	$53M	$52M	$52M	$89M	$77M	$37M	$34M	$23M
Operating Margin	5.3%	4.9%	4.3%	7.0%	6.3%	2.9%	2.7%	1.9%
Interest Expense	$12M	$16M	$20M	$47M	$25M	$24M	$22M	$22M
Income Before Tax	$43M	$38M	$32M	$22M	$6M	$13M	$12M	-$431K
Tax Expense	$13M	$12M	$10M	$6M	$2M	$4M	$4M	$211K
Net Income	$30M	$26M	$21M	$15M	$4M	$8M	$7M	-$1M
Net Margin	3.0%	2.5%	1.8%	1.2%	0.3%	0.7%	0.6%	-0.1%
EPS (Diluted)	$0.18	$0.15	$0.12	$0.08	$0.02	$0.05	$0.04	$-0.01
EBITDA	$71M	$69M	$69M	$126M	$37M	$59M	$54M	$43M
Shares Outstanding	172M	173M	173M	173M	172M	172M	172M	172M

PWR.AX ASX