Also trades as: MF.PA (PAR) · $vol 3M

$86.77

-4.79 (-5.23%)

Weekly Expected Move ±3.9%

$80 $83 $87 $90 $94

OTC · Financial Services · Asset Management · Tech Score Sell · Power 44 · $3.3B mcap · 22M float · 0.0001% daily turnover · Short 100% of daily vol

Revenue

$7.6B -6.1% ▼

5Y CAGR: +2.1%

Gross Profit

$7.8B -5.8% ▼

5Y CAGR: +74.5%

Operating Income

$824M +7.2% ▲

5Y CAGR: +25.7%

Net Income

-$152M -151.7% ▼

EPS (Diluted)

$-2.84 -141.4% ▼

EBITDA

$1.4B -11.0% ▼

5Y CAGR: +10.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$7.5B	$6.7B	$7.1B	$8.1B	$7.6B
YoY Growth	+9.8%	-10.1%	+5.6%	+13.1%	-6.1%
Cost of Revenue	$6.7B	$7.7B	$6.3B	-$203M	-$215M
Gross Profit	$806M	$964M	$864M	$8.3B	$7.8B
Gross Margin	10.7%	14.3%	12.1%	102.5%	102.8%
R&D Expenses	$11M	$0	$0	$0	$0
SG&A Expenses	$0	$0	-$5M	$0	$0
Operating Expenses	$1M	-$7M	-$5M	$7.5B	$7.0B
Operating Income	$805M	$1.0B	$867M	$769M	$824M
Operating Margin	10.7%	15.1%	12.2%	9.5%	10.9%
Interest Expense	$174M	$161M	$243M	$319M	$239M
Income Before Tax	$1.6B	$655M	$703M	$571M	$605M
Tax Expense	$232M	$272M	$251M	$273M	$287M
Net Income	$1.0B	$656M	$142M	$294M	-$152M
Net Margin	14.0%	9.7%	2.0%	3.6%	-2.0%
EPS (Diluted)	$23.78	$14.93	$3.20	$6.86	$-2.84
EBITDA	$1.2B	$1.6B	$1.5B	$1.6B	$1.4B
Shares Outstanding	44M	44M	44M	42M	54M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$3.5B	$3.5B	$3.8B	$4.0B	$4.3B	$4.3B	$3.3B	$3.8B
Cost of Revenue	$3.0B	$3.2B	$3.2B	$3.6B	-$3.8B	$3.8B	-$4.0B	$3.5B
Gross Profit	$502M	$380M	$483M	$442M	$7.8B	$477M	$7.3B	$346M
Gross Margin	14.3%	10.8%	12.8%	11.1%	183.4%	11.1%	222.1%	9.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$109M	-$109M	$0	$0	$0
Operating Expenses	$76M	$4M	$34M	$109M	$7.4B	$62M	$6.9B	-$105M
Operating Income	$501M	$379M	$488M	$442M	$327M	$415M	$409M	$451M
Operating Margin	14.3%	10.7%	12.9%	11.0%	7.7%	9.7%	12.4%	11.8%
Interest Expense	$102M	$109M	$134M	$146M	$173M	$87M	$152M	$120M
Income Before Tax	$508M	$320M	$377M	$277M	$275M	$402M	$203M	$444M
Tax Expense	$146M	$122M	$129M	$124M	$149M	$134M	$153M	$132M
Net Income	$190M	$19M	$39M	-$304M	$598M	$4M	-$156M	$69M
Net Margin	5.4%	0.5%	1.0%	-7.6%	14.0%	0.1%	-4.7%	1.8%
EPS (Diluted)	$4.29	$0.43	$0.88	$-6.91	$13.77	$0.08	$-2.92	$1.67
EBITDA	$644M	$790M	$447M	$713M	$511M	$864M	$576M	$677M
Shares Outstanding	44M	44M	44M	44M	42M	54M	54M	42M

WNDLF OTC