Also trades as: MKS.L (LSE) · $vol 42M · MAKSY (OTC) · $vol 1M

$4.78

+0.00 (+0.00%)

OTC · Consumer Cyclical · Department Stores · Tech Score Sell · Power 33 · $9.8B mcap · 1.94B float · 0.0001% daily turnover · Short 80% of daily vol

Revenue

$17.3B +25.3% ▲

5Y CAGR: +13.6%

Gross Profit

$4.8B +5.1% ▲

5Y CAGR: +10.7%

Operating Income

$501M -19.7% ▼

Net Income

$260M -12.1% ▼

EPS (Diluted)

$0.12 -14.3% ▼

EBITDA

$807M -45.8% ▼

5Y CAGR: +5.3%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$10.9B	$11.9B	$13.0B	$13.8B	$17.3B
YoY Growth	+18.9%	+9.6%	+9.3%	+6.0%	+25.3%
Cost of Revenue	$7.1B	$7.8B	$8.6B	$9.2B	$12.5B
Gross Profit	$3.8B	$4.1B	$4.5B	$4.6B	$4.8B
Gross Margin	34.5%	34.7%	34.2%	33.3%	28.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$771M	$913M	$1.1B	$974M	$1.0B
Operating Expenses	$3.2B	$3.6B	$3.7B	$4.0B	$4.3B
Operating Income	$572M	$515M	$714M	$624M	$501M
Operating Margin	5.3%	4.3%	5.5%	4.5%	2.9%
Interest Expense	$214M	$196M	$174M	$165M	$198M
Income Before Tax	$392M	$476M	$672M	$512M	$366M
Tax Expense	$83M	$111M	$247M	$220M	$129M
Net Income	$307M	$363M	$431M	$296M	$260M
Net Margin	2.8%	3.0%	3.3%	2.1%	1.5%
EPS (Diluted)	$0.15	$0.18	$0.21	$0.14	$0.12
EBITDA	$1.2B	$1.2B	$1.4B	$1.5B	$807M
Shares Outstanding	2.03B	2.03B	2.08B	2.11B	2.12B

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$5.5B	$6.4B	$6.1B	$6.9B	$6.5B	$7.3B	$7.9B	$9.4B
Cost of Revenue	$2.8B	$7.9B	$258M	$8.6B	$0	$9.3B	$0	$12.0B
Gross Profit	$2.8B	-$1.5B	$5.9B	-$1.7B	$6.5B	$7.3B	$0	-$2.6B
Gross Margin	50.0%	-23.5%	95.8%	-24.3%	100.0%	100.0%	0.0%	-28.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$6M	$2.8B	$5M	$3.0B	$2M	$1M	$0	$4.1B
Operating Expenses	$5.1B	-$1.8B	$5.5B	-$2.1B	$6.0B	$7.2B	$7.5B	-$3.1B
Operating Income	$179M	$344M	$362M	$399M	$449M	$176M	$91M	$447M
Operating Margin	3.2%	5.4%	5.9%	5.8%	6.9%	2.4%	1.1%	4.8%
Interest Expense	$96M	$73M	$82M	$175M	$50M	$47M	$98M	$99M
Income Before Tax	$216M	$267M	$372M	$347M	$392M	$120M	$3M	$362M
Tax Expense	$42M	$69M	$119M	$129M	$113M	$107M	$15M	$113M
Net Income	$166M	$197M	$208M	$223M	$282M	$14M	$6M	$254M
Net Margin	3.0%	3.1%	3.4%	3.2%	4.4%	0.2%	0.1%	2.7%
EPS (Diluted)	$0.08	$0.10	$0.10	$0.11	$0.13	$0.01	$0.00	$0.12
EBITDA	$397M	$448M	$480M	$469M	$779M	$577M	$420M	$831M
Shares Outstanding	2.01B	2.06B	2.08B	2.07B	2.10B	2.12B	2.11B	2.12B

MAKSF OTC