$620.45

+13.33 (+2.20%)

Weekly Expected Move ±3.6%

$572 $594 $617 $639 $661

NYSE · Technology · Hardware, Equipment & Parts · Alpha Radar Sell · Power 34 · $28.7B mcap · 46M float · 0.682% daily turnover · Short 63% of daily vol

Revenue Segmentation

By Product / Service

By Geography

Revenue by Segment (5-Year Trend)

Income Trends

Revenue

$6.1B +7.9% ▲

5Y CAGR: +14.7%

Gross Profit

$2.4B -1.5% ▼

5Y CAGR: +15.2%

Operating Income

$1.1B +16.2% ▲

5Y CAGR: +19.1%

Net Income

$895M +9.2% ▲

5Y CAGR: +17.4%

EPS (Diluted)

$18.88 +9.7% ▲

5Y CAGR: +12.2%

EBITDA

$1.5B +14.1% ▲

5Y CAGR: +19.9%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$4.6B	$5.5B	$5.6B	$5.7B	$6.1B
YoY Growth	+49.5%	+18.3%	+3.2%	+0.6%	+7.9%
Cost of Revenue	$2.8B	$3.1B	$3.2B	$3.2B	$3.7B
Gross Profit	$1.8B	$2.3B	$2.4B	$2.4B	$2.4B
Gross Margin	39.9%	42.7%	43.3%	42.9%	39.2%
R&D Expenses	$0	$352M	$356M	$293M	$317M
SG&A Expenses	$1.1B	$804M	$852M	$903M	$920M
Operating Expenses	$1.2B	$1.4B	$1.4B	$1.4B	$1.2B
Operating Income	$624M	$972M	$1.0B	$989M	$1.1B
Operating Margin	13.5%	17.8%	18.4%	17.4%	18.8%
Interest Expense	$91M	$89M	$77M	$58M	$60M
Income Before Tax	$534M	$908M	$959M	$938M	$1.1B
Tax Expense	$88M	$119M	$72M	$117M	$199M
Net Income	$445M	$789M	$886M	$819M	$895M
Net Margin	9.7%	14.4%	15.7%	14.4%	14.6%
EPS (Diluted)	$10.05	$16.53	$18.49	$17.21	$18.88
EBITDA	$996M	$1.3B	$1.4B	$1.3B	$1.5B
Shares Outstanding	44M	48M	48M	48M	47M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$1.4B	$1.4B	$1.5B	$1.4B	$1.5B	$1.5B	$1.6B	$1.6B
Cost of Revenue	$782M	$824M	$860M	$830M	$869M	$880M	$1.1B	$944M
Gross Profit	$593M	$620M	$643M	$620M	$645M	$660M	$475M	$616M
Gross Margin	43.1%	42.9%	42.8%	42.7%	42.6%	42.8%	29.4%	39.5%
R&D Expenses	$72M	$0	$0	$74M	$82M	$83M	$77M	$85M
SG&A Expenses	$225M	$299M	$11M	$234M	$229M	$238M	$227M	$237M
Operating Expenses	$346M	$349M	$406M	$360M	$366M	$377M	$145M	$322M
Operating Income	$247M	$271M	$237M	$259M	$278M	$283M	$330M	$294M
Operating Margin	18.0%	18.8%	15.8%	17.9%	18.4%	18.4%	20.4%	18.9%
Interest Expense	$16M	$16M	$14M	$17M	$18M	$13M	$12M	$12M
Income Before Tax	$232M	$255M	$226M	$239M	$261M	$274M	$321M	$279M
Tax Expense	$51M	-$7M	$26M	$50M	$50M	$53M	$46M	$52M
Net Income	$180M	$262M	$198M	$189M	$210M	$221M	$276M	$227M
Net Margin	13.1%	18.2%	13.2%	13.0%	13.9%	14.3%	17.1%	14.5%
EPS (Diluted)	$3.77	$5.54	$4.20	$3.99	$4.43	$4.65	$5.84	$4.85
EBITDA	$325M	$348M	$321M	$340M	$365M	$371M	$418M	$381M
Shares Outstanding	48M	47M	48M	47M	47M	48M	47M	47M

TDY NYSE