%5EHSI Financials: %{var1} AI Analysis

Breakdown	TTM	12/31/2025	12/31/2024	12/31/2023	12/31/2022	12/31/2021
Revenue	3,308	3,308	3,114	2,743	2,539	2,225
Revenue Growth (YoY)	6%	6%	14%	8%	14%	20%
Cost of Revenue	2,455	2,455	2,279	2,010	1,882	1,643
Gross Profit	852	852	835	732	657	582
Selling, General & Admin	206	206	228	205	184	194
Research & Development	--	--	--	--	--	--
Operating Expenses	373	373	360	317	282	277
Other Non Operating Income (Expenses)	--	--	--	--	--	0
Pretax Income	116	116	147	135	110	81
Income Tax Expense	18	18	134	0	23	10
Net Income	-77	-77	-168	-11	-54	-81
Net Income Growth	-54%	-54%	1,427%	-80%	-33%	-48%
Shares Outstanding (Diluted)	128.04	127.2	126.12	125.61	92	72.4
Shares Change (YoY)	2%	1%	0%	37%	27%	48%
EPS (Diluted)	-0.61	-0.61	-1.33	-0.09	-0.59	-1.12
EPS Growth	-54%	-54%	1,307%	-84%	-47%	-65%
Free Cash Flow	195	195	209	205	78	29
Free Cash Flow Per Share	--	--	--	--	--	--
Gross Margin	25.75%	25.75%	26.81%	26.68%	25.87%	26.15%
Operating Margin	14.48%	14.48%	15.22%	15.09%	14.73%	13.66%
Profit Margin	-2.32%	-2.32%	-5.39%	-0.4%	-2.12%	-3.64%
Free Cash Flow Margin	5.89%	5.89%	6.71%	7.47%	3.07%	1.3%
EBITDA	655	655	626	532	488	402
EBITDA Margin	19.8%	19.8%	20.1%	19.39%	19.22%	18.06%
D&A For EBITDA	176	176	152	118	114	98
EBIT	479	479	474	414	374	304
EBIT Margin	14.48%	14.48%	15.22%	15.09%	14.73%	13.66%
Effective Tax Rate	15.51%	15.51%	91.15%	0%	20.9%	12.34%

undefined (%5EHSI) Financial