OPADW Financials: OPADW AI Analysis

Breakdown	TTM	12/31/2025	12/31/2024	12/31/2023	12/31/2022	12/31/2021
Revenue	4,069	4,069	3,979	3,674	3,589	3,376
Revenue Growth (YoY)	2%	2%	8%	2%	6%	8%
Cost of Revenue	1,761	1,761	1,764	1,617	1,580	1,375
Gross Profit	2,308	2,308	2,215	2,057	2,008	2,000
Selling, General & Admin	1,111	1,111	1,097	1,020	954	815
Research & Development	507	507	491	460	446	385
Operating Expenses	1,787	1,787	1,603	1,496	1,421	1,216
Other Non Operating Income (Expenses)	-4	-8	10	0	-2	1
Pretax Income	525	525	579	437	580	774
Income Tax Expense	128	128	154	114	140	175
Net Income	397	397	432	357	452	601
Net Income Growth	-8%	-8%	21%	-21%	-25%	49%
Shares Outstanding (Diluted)	118.76	119.01	118.76	118.8	118.44	118.89
Shares Change (YoY)	0%	0%	0%	0%	0%	0%
EPS (Diluted)	3.34	3.34	3.63	3.01	3.82	5.06
EPS Growth	-8%	-8%	21%	-21%	-25%	48%
Free Cash Flow	453	453	321	107	188	534
Free Cash Flow Per Share	--	--	--	--	--	--
Gross Margin	56.72%	56.72%	55.66%	55.98%	55.94%	59.24%
Operating Margin	12.8%	12.8%	15.35%	15.26%	16.35%	23.22%
Profit Margin	9.75%	9.75%	10.85%	9.71%	12.59%	17.8%
Free Cash Flow Margin	11.13%	11.13%	8.06%	2.91%	5.23%	15.81%
EBITDA	959	959	936	731	654	842
EBITDA Margin	23.56%	23.56%	23.52%	19.89%	18.22%	24.94%
D&A For EBITDA	438	438	325	170	67	58
EBIT	521	521	611	561	587	784
EBIT Margin	12.8%	12.8%	15.35%	15.26%	16.35%	23.22%
Effective Tax Rate	24.38%	24.38%	26.59%	26.08%	24.13%	22.6%

undefined (OPADW) Financial