Also trades as: 0QZS.L (LSE) · $vol 0M · T6A.DE (XETRA) · $vol 0M · T6A.F (FSX) · $vol 0M

$10.08

+0.18 (+1.82%)

Weekly Expected Move ±6.5%

$8 $9 $9 $10 $11

NASDAQ · Communication Services · Internet Content & Information · Alpha Radar Strong Sell · Power 29 · $1.2B mcap · 107M float · 3.46% daily turnover · Short 61% of daily vol

Revenue Segmentation

By Product / Service

By Geography

Revenue by Segment (5-Year Trend)

Income Trends

Revenue

$1.9B +3.1% ▲

5Y CAGR: +25.6%

Gross Profit

$1.2B -31.2% ▼

5Y CAGR: +16.4%

Operating Income

$80M -13.0% ▼

Net Income

$40M +700.0% ▲

EPS (Diluted)

$0.31 +798.6% ▲

EBITDA

$215M -1.4% ▼

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$902M	$1.5B	$1.8B	$1.8B	$1.9B
YoY Growth	+49.3%	+65.4%	+19.8%	+2.6%	+3.1%
Cost of Revenue	$74M	$116M	$149M	$131M	$718M
Gross Profit	$828M	$1.4B	$1.6B	$1.7B	$1.2B
Gross Margin	91.8%	92.2%	91.7%	92.9%	62.0%
R&D Expenses	$212M	$222M	$273M	$0	$0
SG&A Expenses	$636M	$642M	$784M	$1.4B	$859M
Operating Expenses	$959M	$1.3B	$1.5B	$1.6B	$1.1B
Operating Income	-$131M	$101M	$126M	$92M	$80M
Operating Margin	-14.5%	6.8%	7.0%	5.0%	4.2%
Interest Expense	$45M	$44M	$44M	$46M	$63M
Income Before Tax	-$185M	$67M	$125M	$87M	$45M
Tax Expense	-$37M	$47M	$115M	$82M	$5M
Net Income	-$148M	$20M	$10M	$5M	$40M
Net Margin	-16.4%	1.3%	0.6%	0.3%	2.1%
EPS (Diluted)	$-1.08	$0.14	$0.07	$0.03	$0.31
EBITDA	-$29M	$208M	$256M	$218M	$215M
Shares Outstanding	137M	146M	139M	145M	131M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$497M	$532M	$411M	$398M	$529M	$553M	$411M	$382M
Cost of Revenue	$40M	$47M	$3M	$27M	$42M	$41M	$168M	$187M
Gross Profit	$457M	$485M	$408M	$371M	$487M	$512M	$243M	$195M
Gross Margin	92.0%	91.2%	99.3%	93.2%	92.1%	92.6%	59.1%	51.1%
R&D Expenses	$0	$73M	$0	$22M	$25M	$0	$0	$25M
SG&A Expenses	$378M	$322M	$305M	$333M	$380M	$392M	$195M	$192M
Operating Expenses	$421M	$415M	$388M	$386M	$428M	$442M	$278M	$217M
Operating Income	$36M	$70M	$20M	-$15M	$59M	$70M	-$34M	-$22M
Operating Margin	7.2%	13.2%	4.9%	-3.8%	11.2%	12.7%	-8.3%	-5.7%
Interest Expense	$11M	$13M	$11M	$12M	$17M	$17M	$16M	$16M
Income Before Tax	$38M	$66M	-$1M	-$20M	$47M	$63M	-$45M	-$32M
Tax Expense	$14M	$27M	-$2M	-$9M	$11M	$10M	-$7M	$800K
Net Income	$24M	$39M	$1M	-$11M	$36M	$53M	-$38M	-$32M
Net Margin	4.8%	7.3%	0.2%	-2.8%	6.8%	9.6%	-9.2%	-8.5%
EPS (Diluted)	$0.17	$0.27	$0.01	$-0.08	$0.28	$0.43	$-0.33	$-0.28
EBITDA	$70M	$100M	$32M	$13M	$87M	$104M	$24M	$3M
Shares Outstanding	145M	144M	145M	141M	130M	124M	116M	115M

TRIP NASDAQ