Also trades as: VODI.DE (XETRA) · $vol 2M · VODPF (OTC) · $vol 0M

£126.80 ($1.68)

+2.70 (+2.18%)

Weekly Expected Move ±3.4%

£118 £122 £127 £131 £136

LSE · Communication Services · Telecommunications Services · Tech Score Neutral · Power 54 · £29.2B mcap · 21.27B float · 0.394% daily turnover

Revenue

$40.1B +7.0% ▲

5Y CAGR: -1.8%

Gross Profit

$12.6B +0.7% ▲

5Y CAGR: -1.7%

Operating Income

$3.5B +939.9% ▲

5Y CAGR: +0.2%

Net Income

-$393M +90.6% ▲

EPS (Diluted)

$-0.02 +89.8% ▲

EBITDA

$15.8B +35.9% ▲

5Y CAGR: -2.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$45.6B	$45.7B	$36.7B	$37.4B	$40.1B
YoY Growth	+4.0%	+0.3%	-19.7%	+2.0%	+7.0%
Cost of Revenue	$30.6B	$30.9B	$24.5B	$24.9B	$27.5B
Gross Profit	$15.0B	$14.9B	$12.3B	$12.5B	$12.6B
Gross Margin	32.9%	32.5%	33.4%	33.4%	31.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$7.6B	$8.1B	$8.4B	$8.4B	$9.0B
Operating Expenses	$9.2B	$272M	$8.6B	$12.9B	$9.2B
Operating Income	$5.4B	$4.5B	$3.7B	-$411M	$3.5B
Operating Margin	11.8%	9.8%	10.0%	-1.1%	8.6%
Interest Expense	$2.3B	$2.5B	$2.7B	$2.3B	$2.4B
Income Before Tax	$4.1B	$12.8B	$1.6B	-$1.5B	$1.8B
Tax Expense	$1.3B	$481M	$50M	$2.2B	$1.8B
Net Income	$2.2B	$11.8B	$1.1B	-$4.2B	-$393M
Net Margin	4.9%	25.9%	3.1%	-11.1%	-1.0%
EPS (Diluted)	$0.08	$0.43	$0.04	$-0.16	$-0.02
EBITDA	$13.0B	$11.8B	$14.8B	$11.6B	$15.8B
Shares Outstanding	24.54B	27.77B	27.15B	26.15B	24.03B

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$22.9B	$22.8B	$21.9B	$14.8B	$18.3B	$19.2B	$19.3B	$20.8B
Cost of Revenue	$15.6B	$15.3B	$15.3B	$9.2B	$12.1B	$12.8B	$13.0B	$14.5B
Gross Profit	$7.3B	$7.5B	$6.7B	$5.6B	$6.2B	$6.4B	$6.3B	$6.3B
Gross Margin	32.1%	33.0%	30.4%	37.9%	33.7%	33.2%	32.5%	30.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$4.5B	$5.5B	$4.6B	$3.9B	$4.1B	$4.3B	$3.9B	$5.2B
Operating Expenses	$4.4B	$4.5B	$5.0B	$3.6B	$3.8B	$9.2B	$3.9B	$5.2B
Operating Income	$2.6B	$1.9B	$1.7B	$2.0B	$2.4B	-$2.8B	$2.3B	$1.1B
Operating Margin	11.3%	8.2%	7.5%	13.6%	13.0%	-14.6%	12.1%	5.3%
Interest Expense	$0	$0	$0	$2.7B	$277M	$789M	$0	$0
Income Before Tax	$1.7B	$11.1B	$550M	$1.1B	$2.1B	-$3.6B	$2.1B	-$249M
Tax Expense	$485M	$4M	$705M	-$655M	$900M	$1.3B	$1.0B	$743M
Net Income	$945M	$10.9B	-$346M	$1.5B	$1.1B	-$5.2B	$816M	-$1.2B
Net Margin	4.1%	47.6%	-1.6%	10.1%	5.8%	-27.3%	4.2%	-5.9%
EPS (Diluted)	$0.03	$0.40	$-0.01	$0.06	$0.04	$-0.20	$0.03	$-0.05
EBITDA	$7.4B	$7.4B	$6.3B	$8.5B	$6.1B	$5.7B	$7.8B	$7.6B
Shares Outstanding	28.14B	27.41B	27.03B	27.15B	26.83B	25.58B	24.64B	23.09B

VOD.L LSE