NKE

Value Q1, 25Q2, 25Q3, 25 TTM Total revenue 11.72 B12.43 B11.28 B 46.52 B Gross profit 4.94 B5.04 B4.53 B 18.99 B Operating expenses 4.02 B4.04 B4.01 B 16.22 B Selling/general/admin expenses 4.02 B4.04 B3.98 B 16.18 B Research & development ——— — Operating income 919 M1 B522 M 2.77 B Non-Operating Income, Total 26 M26 M200 M 304 M Interest expense, net of interest capitalized ——— — Non-Operating Income, excl. Interest Expenses 49 M42 M118 M 286 M Unusual income/expense -23 M-16 M82 M 18 M Pretax income 922 M999 M650 M 2.89 B Equity in earnings ——— — Taxes 195 M207 M130 M 639 M Non-controlling/minority interest ——— — After tax other income/expense ——— — Net income before discontinued operations 727 M792 M520 M 2.25 B Discontinued operations ——— — Net income 727 M792 M520 M 2.25 B Dilution adjustment ——— — Preferred dividends ——— — Diluted net income available to common stockholders 727 M792 M520 M 2.25 B Basic earnings per share (Basic EPS) 0.490.540.35 1.53 Diluted earnings per share (Diluted EPS) 0.490.530.35 1.51 Average basic shares outstanding 1.48 B1.48 B1.48 B — Diluted shares outstanding 1.48 B1.48 B1.48 B — EBITDA 1.11 B1.18 B707 M 3.52 B EBIT 919 M1 B522 M 2.77 B Cost of revenue 6.78 B7.38 B6.75 B 27.54 B Other cost of goods sold ——— — Depreciation & amortization (cash flow) 190 M179 M185 M 753 M