Also trades as: 8252.T (JPX) · $vol 18M · MAURY (OTC) · $vol 0M

$15.53

+0.00 (+0.00%)

OTC · Financial Services · Financial - Credit Services · Tech Score Neutral · Power 49 · $2.8B mcap · 155M float · 0.0001% daily turnover

Revenue

$278.6B +9.5% ▲

5Y CAGR: +6.2%

Gross Profit

$229.2B +2.9% ▲

5Y CAGR: +5.3%

Operating Income

$50.5B +13.5% ▲

5Y CAGR: +27.1%

Net Income

$28.7B +7.8% ▲

5Y CAGR: +66.1%

EPS (Diluted)

$159.78 +11.5% ▲

5Y CAGR: +71.2%

EBITDA

$66.4B +16.2% ▲

5Y CAGR: +31.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$209.3B	$217.9B	$235.2B	$254.4B	$278.6B
YoY Growth	+1.5%	+4.1%	+8.0%	+8.1%	+9.5%
Cost of Revenue	$28.2B	$26.1B	$29.6B	$31.6B	$49.4B
Gross Profit	$181.1B	$191.7B	$205.6B	$222.8B	$229.2B
Gross Margin	86.5%	88.0%	87.4%	87.6%	82.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$19.6B	$21.0B	$118.2B	$27.4B	$134.0B
Operating Expenses	$144.3B	$153.0B	$164.6B	$178.2B	$178.7B
Operating Income	$36.8B	$38.8B	$41.0B	$44.5B	$50.5B
Operating Margin	17.6%	17.8%	17.4%	17.5%	18.1%
Interest Expense	$1.3B	$1.5B	$1.9B	$3.4B	$5.9B
Income Before Tax	$26.3B	$32.5B	$37.5B	$39.4B	$41.9B
Tax Expense	$8.6B	$10.9B	$12.8B	$12.6B	$12.9B
Net Income	$17.8B	$21.5B	$24.7B	$26.6B	$28.7B
Net Margin	8.5%	9.9%	10.5%	10.5%	10.3%
EPS (Diluted)	$85.81	$109.37	$130.70	$143.24	$159.78
EBITDA	$38.8B	$45.4B	$51.9B	$57.2B	$66.4B
Shares Outstanding	207M	196M	189M	186M	180M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$59.7B	$64.2B	$63.8B	$66.6B	$67.4B	$70.0B	$69.4B	$71.5B
Cost of Revenue	$6.4B	$8.5B	$7.0B	$9.7B	$7.7B	$9.3B	$8.4B	$9.4B
Gross Profit	$53.3B	$55.8B	$56.8B	$56.9B	$59.7B	$60.7B	$61.0B	$62.2B
Gross Margin	89.2%	86.8%	89.0%	85.4%	88.6%	86.7%	87.9%	86.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$43.1B	$44.5B	$45.0B	$7.5B	$45.7B	$48.0B	$47.6B	$51.7B
Operating Expenses	$43.1B	$44.5B	$45.0B	$45.7B	$45.7B	$48.0B	$47.6B	$51.7B
Operating Income	$10.2B	$11.3B	$11.8B	$11.2B	$13.9B	$12.6B	$13.4B	$10.5B
Operating Margin	17.0%	17.6%	18.5%	16.9%	20.7%	18.0%	19.3%	14.7%
Interest Expense	$678M	$716M	$747M	$1.1B	$1.1B	$1.3B	$1.5B	$1.8B
Income Before Tax	$8.9B	$9.5B	$10.0B	$10.9B	$11.9B	$11.2B	$10.1B	$8.5B
Tax Expense	$2.7B	$3.5B	$3.2B	$3.2B	$4.0B	$4.1B	$3.5B	$1.4B
Net Income	$6.2B	$5.9B	$6.8B	$7.6B	$7.9B	$7.0B	$6.6B	$7.1B
Net Margin	10.4%	9.3%	10.7%	11.4%	11.8%	10.0%	9.6%	9.9%
EPS (Diluted)	$33.06	$31.75	$36.86	$41.75	$44.12	$39.00	$37.64	$39.95
EBITDA	$11.8B	$14.9B	$15.5B	$15.0B	$17.8B	$16.6B	$17.4B	$14.5B
Shares Outstanding	188M	187M	186M	182M	179M	180M	180M	180M

MAURF OTC