$6.60

+0.21 (+3.29%)

Weekly Expected Move ±5.2%

$6 $6 $7 $7 $7

OTC · Industrials · Industrial - Machinery · Tech Score Sell · Power 40 · $97.1B mcap · 1.94B float · 0.0038% daily turnover · Short 47% of daily vol

Revenue

$6.6B +3.0% ▲

5Y CAGR: +7.6%

Gross Profit

$1.4B -53.9% ▼

5Y CAGR: -7.0%

Operating Income

$793M +10.8% ▲

5Y CAGR: +27.7%

Net Income

$601M +19.5% ▲

5Y CAGR: +35.0%

EPS (Diluted)

$0.20 +20.0% ▲

5Y CAGR: +34.2%

EBITDA

$1.0B +35.9% ▲

5Y CAGR: +22.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$4.8B	$5.8B	$6.0B	$6.4B	$6.6B
YoY Growth	+3.8%	+22.3%	+3.0%	+7.2%	+3.0%
Cost of Revenue	$2.7B	$3.7B	$3.4B	$3.5B	$5.3B
Gross Profit	$2.1B	$2.2B	$2.6B	$3.0B	$1.4B
Gross Margin	43.7%	37.2%	43.2%	46.1%	20.6%
R&D Expenses	$188M	$259M	$276M	$0	$316M
SG&A Expenses	$119M	$158M	$1.5B	$152M	$375M
Operating Expenses	$1.8B	$2.0B	$2.2B	$2.3B	$577M
Operating Income	$314M	$145M	$402M	$716M	$793M
Operating Margin	6.6%	2.5%	6.7%	11.1%	11.9%
Interest Expense	$26M	$33M	$60M	$63M	$69M
Income Before Tax	$296M	-$32M	$364M	$687M	$795M
Tax Expense	$103M	$27M	$95M	$180M	$190M
Net Income	$194M	-$59M	$258M	$503M	$601M
Net Margin	4.1%	-1.0%	4.3%	7.8%	9.1%
EPS (Diluted)	$0.07	$-0.02	$0.09	$0.17	$0.20
EBITDA	$459M	$143M	$561M	$749M	$1.0B
Shares Outstanding	2.95B	2.95B	2.95B	2.95B	2.96B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.7B	$1.9B	$1.6B	$1.7B	$1.6B	$2.0B	$1.6B	$1.6B
Cost of Revenue	$0	$1.0B	$0	$0	$1.4B	$1.6B	$1.3B	$1.4B
Gross Profit	$1.7B	$829M	$1.6B	$1.7B	$216M	$423M	$208M	$199M
Gross Margin	100.0%	44.7%	100.0%	100.0%	13.2%	21.3%	13.4%	12.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$0	$199M	$0	$0
Operating Expenses	$1.5B	$600M	$1.4B	$1.5B	-$45M	$168M	$14M	-$10M
Operating Income	$192M	$229M	$165M	$186M	$260M	$255M	$194M	$189M
Operating Margin	11.2%	12.4%	10.6%	10.8%	16.0%	12.8%	12.5%	12.1%
Interest Expense	$22M	$24M	$2M	$0	$3M	$17M	$3M	$8M
Income Before Tax	$190M	$219M	$164M	$186M	$226M	$249M	$192M	$200M
Tax Expense	$47M	$58M	$41M	$49M	$45M	$62M	$45M	$47M
Net Income	$143M	$160M	$122M	$136M	$181M	$163M	$146M	$146M
Net Margin	8.3%	8.6%	7.8%	7.9%	11.1%	8.2%	9.4%	9.4%
EPS (Diluted)	$0.05	$0.05	$0.04	$0.05	$0.06	$0.06	$0.05	$0.05
EBITDA	$231M	$264M	$208M	$245M	$267M	$298M	$211M	$252M
Shares Outstanding	2.98B	2.96B	2.95B	2.95B	2.94B	2.91B	2.95B	2.95B

WRTBY OTC