Also trades as: MAB.L (LSE) · $vol 2M

$3.76

+0.00 (+0.00%)

OTC · Consumer Cyclical · Restaurants · Tech Score Neutral · Power 60 · $2.2B mcap · 244M float · 0.0000% daily turnover · Short 82% of daily vol

Revenue

$2.7B +3.8% ▲

5Y CAGR: +12.9%

Gross Profit

$870M -12.6% ▼

5Y CAGR: +27.0%

Operating Income

$330M +9.9% ▲

5Y CAGR: +110.4%

Net Income

$177M +18.7% ▲

EPS (Diluted)

$0.30 +20.0% ▲

EBITDA

$465M +6.1% ▲

5Y CAGR: +23.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.1B	$2.2B	$2.5B	$2.6B	$2.7B
YoY Growth	-27.8%	+107.3%	+13.4%	+4.3%	+3.8%
Cost of Revenue	$1.0B	$1.4B	$2.1B	$1.6B	$1.8B
Gross Profit	$60M	$764M	$358M	$996M	$870M
Gross Margin	5.6%	34.6%	14.3%	38.2%	32.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$3M	$2M	$3M	$2M	$0
Operating Expenses	$251M	$525M	$260M	$696M	$541M
Operating Income	$81M	$124M	$98M	$300M	$330M
Operating Margin	7.6%	5.6%	3.9%	11.5%	12.2%
Interest Expense	$122M	$115M	$116M	$109M	$100M
Income Before Tax	-$42M	$8M	-$13M	$199M	$238M
Tax Expense	$23M	-$5M	-$9M	$50M	$61M
Net Income	-$65M	$13M	-$4M	$149M	$177M
Net Margin	-6.1%	0.6%	-0.2%	5.7%	6.5%
EPS (Diluted)	$-0.11	$0.02	$-0.01	$0.25	$0.30
EBITDA	$218M	$255M	$235M	$438M	$465M
Shares Outstanding	566M	596M	595M	600M	601M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$1.0B	$1.3B	$1.2B	$1.4B	$1.2B	$1.5B	$1.3B	$1.5B
Cost of Revenue	$929M	$1.1B	$1.0B	$1.2B	$1.1B	$1.2B	$1.1B	$1.3B
Gross Profit	$120M	$99M	$126M	$233M	$148M	$252M	$149M	$181M
Gross Margin	11.4%	7.7%	10.3%	16.7%	12.2%	17.3%	11.9%	12.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1M	$1M	$2M	$1M	$1M	$3M	$0	$0
Operating Expenses	$0	$66M	$191M	$69M	$0	$71M	$0	$0
Operating Income	$120M	$99M	-$1M	$164M	$148M	$181M	$149M	$181M
Operating Margin	11.4%	7.7%	-0.1%	11.7%	12.2%	12.4%	11.8%	12.1%
Interest Expense	$52M	$60M	$56M	$60M	$49M	$55M	$59M	$49M
Income Before Tax	-$49M	$40M	-$53M	$108M	$91M	$134M	$104M	$143M
Tax Expense	-$16M	$8M	-$17M	$27M	$23M	$34M	$27M	$36M
Net Income	-$33M	$32M	-$36M	$81M	$68M	$100M	$77M	$107M
Net Margin	-3.1%	2.5%	-2.9%	5.8%	5.6%	6.9%	6.1%	7.2%
EPS (Diluted)	$-0.06	$0.05	$-0.06	$0.14	$0.11	$0.17	$0.13	$0.18
EBITDA	$66M	$168M	$67M	$237M	$201M	$236M	$213M	$256M
Shares Outstanding	594M	596M	594M	600M	600M	600M	601M	602M

MBPFF OTC