A$35.36 ($24.58)

-0.31 (-0.87%)

Weekly Expected Move ±4.0%

A$33 A$34 A$36 A$37 A$39

ASX · Consumer Cyclical · Auto - Parts · Tech Score Buy · Power 58 · A$1.6B mcap · 19M float · 0.305% daily turnover

Revenue

$403M +15.3% ▲

5Y CAGR: +19.9%

Gross Profit

$93M -39.4% ▼

5Y CAGR: +6.5%

Operating Income

$69M -25.5% ▼

5Y CAGR: +26.9%

Net Income

$48M +19.0% ▲

5Y CAGR: +28.0%

EPS (Diluted)

$1.09 +17.2% ▲

5Y CAGR: +26.2%

EBITDA

$81M +32.5% ▲

5Y CAGR: +25.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$198M	$252M	$303M	$349M	$403M
YoY Growth	+22.1%	+27.1%	+20.0%	+15.5%	+15.3%
Cost of Revenue	$114M	$195M	$174M	$196M	$310M
Gross Profit	$85M	$57M	$129M	$154M	$93M
Gross Margin	42.7%	22.8%	42.5%	44.0%	23.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$38M	$46M	$55M	$61M	$24M
Operating Expenses	$55M	$17M	$79M	$61M	$24M
Operating Income	$30M	$41M	$49M	$93M	$69M
Operating Margin	15.0%	16.2%	16.3%	26.6%	17.2%
Interest Expense	$1M	$2M	$2M	$2M	$2M
Income Before Tax	$28M	$39M	$47M	$57M	$68M
Tax Expense	$8M	$12M	$14M	$17M	$20M
Net Income	$20M	$27M	$33M	$40M	$48M
Net Margin	10.1%	10.9%	10.9%	11.5%	11.8%
EPS (Diluted)	$0.49	$0.66	$0.78	$0.93	$1.09
EBITDA	$35M	$47M	$57M	$61M	$81M
Shares Outstanding	41M	41M	42M	43M	44M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$119M	$133M	$145M	$157M	$171M	$178M	$200M	$203M
Cost of Revenue	$92M	$103M	$113M	$89M	$96M	$100M	$153M	$157M
Gross Profit	$27M	$31M	$32M	$68M	$75M	$78M	$47M	$46M
Gross Margin	22.5%	23.0%	22.2%	43.4%	43.9%	44.0%	23.5%	22.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$8M	$9M	$10M	$27M	$29M	$31M	$14M	$10M
Operating Expenses	$8M	$9M	$10M	$27M	$29M	$31M	$14M	$10M
Operating Income	$19M	$22M	$22M	$42M	$46M	$47M	$33M	$36M
Operating Margin	15.9%	16.4%	15.4%	26.4%	26.7%	26.5%	16.7%	17.7%
Interest Expense	$829K	$1M	$1M	$1M	$1M	$1M	$1M	$1M
Income Before Tax	$18M	$21M	$21M	$26M	$28M	$28M	$33M	$35M
Tax Expense	$5M	$6M	$6M	$8M	$8M	$8M	$10M	$11M
Net Income	$13M	$15M	$15M	$18M	$20M	$20M	$23M	$25M
Net Margin	10.7%	11.0%	10.3%	11.4%	11.6%	11.3%	11.4%	12.2%
EPS (Diluted)	$0.30	$0.35	$0.36	$0.42	$0.46	$0.47	$0.52	$0.56
EBITDA	$22M	$26M	$27M	$25M	$30M	$31M	$39M	$36M
Shares Outstanding	42M	41M	42M	43M	43M	43M	44M	44M

SNL.AX ASX