Also trades as: RBI.VI (VIE) · $vol 22M · RAIFY (OTC) · $vol 0M · RAW.DE (XETRA) · $vol 0M

$76.75

+0.00 (+0.00%)

OTC · Financial Services · Banks - Regional · Tech Score Buy · Power 72 · $25.2B mcap · 139M float · 0.0002% daily turnover · Short 100% of daily vol

Revenue

$13.1B -3.6% ▼

5Y CAGR: +15.7%

Gross Profit

$9.1B +3.0% ▲

5Y CAGR: +12.5%

Operating Income

$2.6B -11.7% ▼

5Y CAGR: +17.4%

Net Income

$1.4B +18.5% ▲

5Y CAGR: +11.3%

EPS (Diluted)

$3.82 +19.7% ▲

5Y CAGR: +11.5%

EBITDA

$2.8B -18.1% ▼

5Y CAGR: +11.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$6.9B	$11.8B	$13.7B	$13.6B	$13.1B
YoY Growth	+9.1%	+71.3%	+16.3%	-1.1%	-3.6%
Cost of Revenue	$1.3B	$2.2B	$4.9B	$4.7B	$4.0B
Gross Profit	$5.6B	$9.6B	$8.8B	$8.9B	$9.1B
Gross Margin	81.6%	81.3%	64.2%	65.4%	69.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$828M	$888M	$980M	$1.0B	$1.0B
Operating Expenses	$3.8B	$5.4B	$5.4B	$5.9B	$3.3B
Operating Income	$1.8B	$4.2B	$3.4B	$3.0B	$2.6B
Operating Margin	26.0%	35.6%	24.8%	22.0%	20.1%
Interest Expense	$1.3B	$2.2B	$4.9B	$4.7B	$4.0B
Income Before Tax	$1.8B	$4.2B	$3.4B	$3.0B	$2.6B
Tax Expense	$368M	$859M	$958M	$953M	$1.0B
Net Income	$1.4B	$3.6B	$2.4B	$1.2B	$1.4B
Net Margin	19.9%	30.7%	17.4%	8.5%	10.5%
EPS (Diluted)	$3.89	$10.74	$6.94	$3.19	$3.82
EBITDA	$2.2B	$4.8B	$3.9B	$3.4B	$2.8B
Shares Outstanding	329M	329M	328M	328M	385M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.2B	$3.2B	$3.2B	$2.3B	-$906M	$2.7B	$2.1B	$2.3B
Cost of Revenue	$1.1B	$1.1B	$958M	$0	$0	$976M	$907M	$989M
Gross Profit	$1.1B	$2.1B	$2.3B	$2.3B	$0	$1.8B	$2.2B	$2.3B
Gross Margin	49.2%	66.5%	70.2%	100.0%	-0.0%	64.3%	104.5%	101.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$314M	$261M	$248M	$322M	$0	$614M	$260M	$619M
Operating Expenses	$52M	$2.1B	$1.2B	$2.6B	$0	$1.0B	$1.4B	$1.3B
Operating Income	$1.0B	$18M	$1.0B	-$263M	$1.2B	$762M	$749M	$1.3B
Operating Margin	46.8%	0.6%	32.5%	-11.4%	-131.8%	27.9%	35.7%	54.8%
Interest Expense	$1.1B	$1.1B	$958M	$0	$0	$968M	$909M	$973M
Income Before Tax	$1.0B	$18M	$1.0B	-$263M	$1.1B	$743M	$746M	$1.1B
Tax Expense	$229M	$240M	$281M	$232M	$244M	$256M	$228M	$241M
Net Income	$758M	-$926M	$705M	-$557M	$750M	$445M	$472M	$786M
Net Margin	33.9%	-28.9%	21.9%	-24.1%	-82.9%	16.3%	22.5%	34.2%
EPS (Diluted)	$2.31	$-2.61	$2.06	$-1.70	$2.00	$1.26	$1.34	$2.18
EBITDA	$1.2B	$132M	$1.2B	-$140M	$1.2B	$743M	$798M	$1.1B
Shares Outstanding	328M	366M	328M	328M	385M	385M	379M	398M

RAIFF OTC