Also trades as: MYPK3.SA (SAO) · $vol 1M

$0.65

+0.00 (+0.00%)

OTC · Consumer Cyclical · Auto - Parts · Tech Score Buy · Power 73 · $292.1M mcap · 113M float · 0.0034% daily turnover · Short 100% of daily vol

Revenue

$15.1B -1.7% ▼

5Y CAGR: +11.5%

Gross Profit

$1.8B -0.4% ▼

5Y CAGR: +26.3%

Operating Income

$916M -10.1% ▼

Net Income

$96M -63.6% ▼

EPS (Diluted)

$0.21 -63.8% ▼

EBITDA

$1.5B -11.4% ▼

5Y CAGR: +31.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$13.7B	$16.9B	$15.0B	$15.3B	$15.1B
YoY Growth	+56.2%	+23.8%	-11.8%	+2.5%	-1.7%
Cost of Revenue	$12.0B	$15.1B	$13.4B	$13.5B	$13.3B
Gross Profit	$1.7B	$1.8B	$1.5B	$1.8B	$1.8B
Gross Margin	12.4%	10.7%	10.1%	11.9%	12.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$741M	$642M	$758M	$799M	$885M
Operating Expenses	$489M	$569M	$741M	$803M	$899M
Operating Income	$1.2B	$1.2B	$767M	$1.0B	$916M
Operating Margin	8.9%	6.8%	5.1%	6.6%	6.1%
Interest Expense	$293M	$528M	$615M	$555M	$614M
Income Before Tax	$957M	$628M	$265M	$585M	$356M
Tax Expense	$330M	$224M	$159M	$205M	$144M
Net Income	$537M	$404M	$31M	$265M	$96M
Net Margin	3.9%	2.4%	0.2%	1.7%	0.6%
EPS (Diluted)	$1.18	$0.89	$0.07	$0.59	$0.21
EBITDA	$1.9B	$1.7B	$1.3B	$1.6B	$1.5B
Shares Outstanding	457M	455M	452M	450M	449M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$4.0B	$3.9B	$3.9B	$4.1B	$3.8B	$3.6B	$3.7B	$4.1B
Cost of Revenue	$3.5B	$3.4B	$3.5B	$3.6B	$3.3B	$3.2B	$3.3B	$3.6B
Gross Profit	$478M	$483M	$444M	$535M	$460M	$418M	$433M	$497M
Gross Margin	12.0%	12.4%	11.3%	13.0%	12.1%	11.7%	11.6%	12.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$193M	$236M	$226M	$244M	$210M	$227M	$202M	$214M
Operating Expenses	$199M	$234M	$229M	$240M	$213M	$230M	$208M	$241M
Operating Income	$279M	$249M	$215M	$295M	$247M	$188M	$225M	$255M
Operating Margin	7.0%	6.4%	5.5%	7.2%	6.5%	5.3%	6.0%	6.2%
Interest Expense	$121M	$133M	$138M	$139M	$158M	$158M	$146M	$151M
Income Before Tax	$207M	$122M	$77M	$155M	$77M	$55M	$71M	$170M
Tax Expense	$78M	$25M	$42M	$45M	$4M	$57M	$35M	$44M
Net Income	$109M	$68M	$11M	$87M	$35M	-$35M	$4M	$89M
Net Margin	2.7%	1.7%	0.3%	2.1%	0.9%	-1.0%	0.1%	2.2%
EPS (Diluted)	$0.24	$0.15	$0.02	$0.19	$0.08	$-0.08	$0.01	$0.20
EBITDA	$476M	$386M	$352M	$438M	$362M	$322M	$361M	$392M
Shares Outstanding	450M	450M	449M	449M	449M	449M	449M	449M

IOCJY OTC