Also trades as: FHZN.SW (SIX) · $vol 11M · 0RG6.L (LSE) · $vol 2M · FLGZY (OTC) · $vol 0M

$241.50

-1.31 (-0.54%)

Weekly Expected Move ±5.6%

$215 $228 $242 $255 $268

OTC · Industrials · General Transportation · Tech Score Sell · Power 41 · $7.4B mcap · 19M float · 0.0004% daily turnover · Short 66% of daily vol

Revenue

$1.4B +2.7% ▲

5Y CAGR: +16.9%

Gross Profit

$563M -20.3% ▼

5Y CAGR: +131.3%

Operating Income

$492M +13.6% ▲

Net Income

$347M +6.1% ▲

EPS (Diluted)

$11.29 +6.1% ▲

EBITDA

$770M +5.3% ▲

5Y CAGR: +32.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$680M	$1.0B	$1.2B	$1.3B	$1.4B
YoY Growth	+9.0%	+50.5%	+20.8%	+7.3%	+2.7%
Cost of Revenue	$603M	$546M	$449M	$619M	$798M
Gross Profit	$77M	$477M	$788M	$707M	$563M
Gross Margin	11.4%	46.6%	63.7%	53.3%	41.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$40M	$50M	$56M	$65M	$71M
Operating Expenses	$40M	$217M	$49M	$274M	$71M
Operating Income	$38M	$260M	$738M	$434M	$492M
Operating Margin	5.5%	25.4%	59.7%	32.7%	36.2%
Interest Expense	$29M	$13M	$19M	$18M	$27M
Income Before Tax	-$14M	$240M	$378M	$414M	$435M
Tax Expense	-$4M	$33M	$74M	$87M	$88M
Net Income	-$10M	$207M	$304M	$327M	$347M
Net Margin	-1.5%	20.2%	24.6%	24.6%	25.5%
EPS (Diluted)	$-0.33	$6.74	$9.91	$10.64	$11.29
EBITDA	$295M	$559M	$680M	$731M	$770M
Shares Outstanding	31M	31M	31M	31M	31M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$565M	$577M	$660M	$631M	$695M	$641M	$721M	$670M
Cost of Revenue	$374M	$367M	$415M	$227M	$244M	$229M	$430M	$432M
Gross Profit	$191M	$210M	$244M	$404M	$452M	$412M	$291M	$238M
Gross Margin	33.8%	36.3%	37.0%	64.0%	65.0%	64.3%	40.4%	35.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$24M	$22M	$28M	$27M	$31M	$27M	$36M	$30M
Operating Expenses	$24M	$22M	$14M	$27M	$31M	$27M	$22M	$18M
Operating Income	$180M	$196M	$226M	$377M	$420M	$384M	$269M	$220M
Operating Margin	31.8%	34.0%	34.2%	59.7%	60.5%	60.0%	37.3%	32.9%
Interest Expense	$10M	$11M	$8M	$0	$4M	$4M	$15M	$19M
Income Before Tax	$171M	$173M	$205M	$194M	$219M	$202M	$233M	$205M
Tax Expense	$19M	$34M	$39M	$43M	$44M	$41M	$47M	$42M
Net Income	$152M	$138M	$166M	$152M	$175M	$161M	$185M	$163M
Net Margin	26.8%	23.9%	25.2%	24.1%	25.2%	25.2%	25.7%	24.3%
EPS (Diluted)	$4.94	$4.50	$5.41	$4.94	$5.70	$5.26	$6.04	$5.31
EBITDA	$320M	$313M	$343M	$342M	$383M	$355M	$412M	$375M
Shares Outstanding	31M	31M	31M	31M	31M	31M	31M	31M

UZAPF OTC