FDXF Income Statement

Financials in millions USD. Fiscal year is June - May.

Millions USD. Fiscal year is Jun - May.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023
Period Ending	May '26 May 31, 2026	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023
Revenue	8,795	8,892	9,424	10,084
Revenue Growth	-1.09%	-5.64%	-6.54%	-
Cost of Revenue	6,220	6,078	6,266	6,751
Gross Profit	2,575	2,814	3,158	3,333
Other Operating Expenses	1,523	939	950	994
Operating Expenses	2,035	1,410	1,405	1,439
Operating Income	540	1,404	1,753	1,894
Interest Expense	-57	-	-	-
Interest & Investment Income	392	388	330	187
Other Non Operating Income (Expenses)	9	10	-4	9
Pretax Income	884	1,802	2,079	2,090
Income Tax Expense	229	456	505	509
Net Income	655	1,346	1,574	1,581
Net Income to Common	655	1,346	1,574	1,581
Net Income Growth	-51.34%	-14.49%	-0.44%	-
Shares Outstanding (Basic)	150	150	150	-
Shares Outstanding (Diluted)	150	150	150	-
Shares Change	-	-	-	-
EPS (Basic)	4.38	9.00	10.53	-
EPS (Diluted)	4.38	9.00	10.53	-
EPS Growth	-51.33%	-14.51%	-	-

Additional Metrics

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023
Period Ending	May '26 May 31, 2026	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023
Free Cash Flow	-212	1,094	1,080	1,194
Free Cash Flow Per Share	-1.42	7.32	7.22	-
Gross Margin	29.28%	31.65%	33.51%	33.05%
Operating Margin	6.14%	15.79%	18.60%	18.78%
Profit Margin	7.45%	15.14%	16.70%	15.68%
Free Cash Flow Margin	-2.41%	12.30%	11.46%	11.84%
EBITDA	989	1,820	2,157	2,281
EBITDA Margin	11.24%	20.47%	22.89%	22.62%
D&A For EBITDA	449	416	404	387
EBIT	540	1,404	1,753	1,894
EBIT Margin	6.14%	15.79%	18.60%	18.78%
Effective Tax Rate	25.91%	25.30%	24.29%	24.35%