Also trades as: TOM.BE (BER) · $vol 0M · TOM.DU (DUS) · $vol 0M

€16.10 ($18.13)

-0.06 (-0.37%)

Weekly Expected Move ±3.1%

€15 €16 €16 €17 €17

HAM · Consumer Cyclical · Auto - Manufacturers · Tech Score Sell · Power 42 · €190.7B mcap · 7.16B float · 0.0000% daily turnover

Analysis Technicals Weather Peers

Revenue

$50.81T +5.8% ▲

5Y CAGR: +13.3%

Gross Profit

$8.48T -11.4% ▼

5Y CAGR: +11.9%

Operating Income

$3.78T -21.3% ▼

5Y CAGR: +5.0%

Net Income

$3.86T -19.0% ▼

5Y CAGR: +11.4%

EPS (Diluted)

$296.08 -17.7% ▼

5Y CAGR: +13.3%

EBITDA

$6.17T -29.4% ▼

5Y CAGR: +10.0%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$31.38T	$37.15T	$45.10T	$48.04T	$50.81T
YoY Growth	+15.3%	+18.4%	+21.4%	+6.5%	+5.8%
Cost of Revenue	$25.41T	$30.84T	$36.49T	$38.46T	$42.32T
Gross Profit	$5.97T	$6.31T	$8.60T	$9.58T	$8.48T
Gross Margin	19.0%	17.0%	19.1%	19.9%	16.7%
R&D Expenses	$1.12T	$1.24T	$1.36T	$0	$1.53T
SG&A Expenses	$2.98T	$3.59T	$4.02T	$4.78T	$3.18T
Operating Expenses	$2.98T	$3.59T	$3.25T	$4.78T	$4.71T
Operating Income	$3.00T	$3.67T	$5.35T	$4.80T	$3.78T
Operating Margin	9.5%	9.9%	11.9%	10.0%	7.4%
Interest Expense	$44.0B	$125.1B	$783M	$84.1B	$87.0B
Income Before Tax	$3.99T	$3.67T	$6.97T	$6.41T	$5.17T
Tax Expense	$1.12T	$1.18T	$1.89T	$1.62T	$1.17T
Net Income	$2.85T	$2.45T	$4.94T	$4.77T	$3.86T
Net Margin	9.1%	6.6%	11.0%	9.9%	7.6%
EPS (Diluted)	$205.23	$179.47	$365.94	$359.56	$296.08
EBITDA	$5.84T	$5.76T	$9.12T	$8.75T	$6.17T
Shares Outstanding	13.89B	13.66B	13.51B	13.25B	13.03B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$11.84T	$11.44T	$12.39T	$12.36T	$12.25T	$12.38T	$13.46T	$12.63T
Cost of Revenue	$9.41T	$9.01T	$10.01T	$10.03T	$10.06T	$10.41T	$11.07T	$10.72T
Gross Profit	$2.43T	$2.44T	$2.38T	$2.33T	$2.20T	$1.97T	$2.39T	$1.91T
Gross Margin	20.5%	21.3%	19.2%	18.9%	17.9%	15.9%	17.8%	15.1%
R&D Expenses	$0	$304.6B	$336.9B	$350.0B	$2.1B	$354.5B	$356.1B	$440.6B
SG&A Expenses	$1.12T	$1.28T	$1.16T	$378.7B	$1.03T	$1.13T	$844.7B	$900.9B
Operating Expenses	$1.12T	$1.28T	$1.16T	$1.22T	$1.03T	$1.13T	$1.20T	$1.34T
Operating Income	$1.31T	$1.16T	$1.22T	$1.12T	$1.17T	$839.6B	$1.19T	$570.9B
Operating Margin	11.1%	10.1%	9.8%	9.0%	9.5%	6.8%	8.9%	4.5%
Interest Expense	$16.5B	$37.2B	$107.6B	$77.2B	$6.2B	$18.8B	$37.9B	$24.0B
Income Before Tax	$1.87T	$859.8B	$2.70T	$984.5B	$1.25T	$1.23T	$1.71T	$966.9B
Tax Expense	$508.4B	$358.0B	$484.3B	$274.1B	$380.0B	$253.0B	$411.4B	$123.3B
Net Income	$1.33T	$573.8B	$2.19T	$664.7B	$841.3B	$932.1B	$1.26T	$819.2B
Net Margin	11.3%	5.0%	17.7%	5.4%	6.9%	7.5%	9.3%	6.5%
EPS (Diluted)	$98.99	$42.60	$162.84	$50.87	$64.56	$71.51	$96.52	$62.53
EBITDA	$2.46T	$1.45T	$3.36T	$1.47T	$1.81T	$1.82T	$2.20T	$1.22T
Shares Outstanding	13.47B	13.47B	13.47B	13.07B	13.03B	13.03B	13.03B	13.03B

TOM.HM HAM