Also trades as: MEL.NZ (NZE) · $vol 5M · MEZ.AX (ASX) · $vol 0M

$3.02

+0.00 (+0.00%)

OTC · Utilities · Renewable Utilities · Tech Score Sell · Power 44 · $8.0B mcap · 1.30B float · 0.0000% daily turnover · Short 86% of daily vol

Revenue

$3.8B -20.1% ▼

5Y CAGR: -0.7%

Gross Profit

$971M -79.7% ▼

5Y CAGR: +7.0%

Operating Income

$801M +12.8% ▲

5Y CAGR: +6.7%

Net Income

$129M +128.6% ▲

5Y CAGR: -21.3%

EPS (Diluted)

$0.05 +128.9% ▲

5Y CAGR: -22.0%

EBITDA

$1.3B +1597.8% ▲

5Y CAGR: +9.2%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$3.8B	$3.2B	$4.9B	$4.8B	$3.8B
YoY Growth	-4.7%	-15.2%	+51.6%	-1.3%	-20.1%
Cost of Revenue	$3.2B	$2.6B	$4.1B	$0	$2.9B
Gross Profit	$588M	$642M	$754M	$4.8B	$971M
Gross Margin	15.6%	20.0%	15.5%	100.0%	25.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$100M	$119M	$134M	$124M	$170M
Operating Expenses	$3.3B	$2.7B	$4.4B	$4.1B	$170M
Operating Income	$588M	$823M	$754M	$710M	$801M
Operating Margin	15.6%	25.7%	15.5%	14.8%	20.9%
Interest Expense	$71M	$53M	$67M	$84M	$95M
Income Before Tax	$625M	$126M	$594M	-$619M	$159M
Tax Expense	$174M	$31M	$165M	-$167M	$30M
Net Income	$451M	$95M	$429M	-$452M	$129M
Net Margin	11.9%	3.0%	8.8%	-9.4%	3.4%
EPS (Diluted)	$0.18	$0.04	$0.17	$-0.17	$0.05
EBITDA	$990M	$474M	$995M	-$89M	$1.3B
Shares Outstanding	2.57B	2.58B	2.59B	2.60B	2.63B

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$1.5B	$1.7B	$2.1B	$2.7B	$2.3B	$2.6B	$2.0B	$1.9B
Cost of Revenue	$1.2B	$1.4B	$1.8B	$2.4B	$1.7B	$1.9B	$1.5B	$1.4B
Gross Profit	$335M	$307M	$308M	$344M	$555M	$644M	$504M	$470M
Gross Margin	22.0%	18.2%	14.7%	12.5%	24.6%	25.0%	25.3%	25.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$63M	$67M	$73M	$0	$0	$52M	$86M	$85M
Operating Expenses	$63M	$59M	$62M	$0	$0	$40M	$86M	$85M
Operating Income	$272M	$248M	$246M	$344M	$555M	$644M	$418M	$385M
Operating Margin	17.9%	14.7%	11.7%	12.5%	24.6%	25.0%	21.0%	20.8%
Interest Expense	$34M	$36M	$42M	$86M	$49M	$42M	$47M	$48M
Income Before Tax	$279M	-$153M	$263M	$331M	-$168M	-$451M	$317M	-$156M
Tax Expense	$78M	-$47M	$72M	$93M	$47M	$120M	$90M	-$60M
Net Income	$201M	-$106M	$191M	$238M	-$121M	-$331M	$227M	-$96M
Net Margin	13.2%	-6.3%	9.1%	8.7%	-5.4%	-12.8%	11.4%	-5.2%
EPS (Diluted)	$0.08	$-0.04	$0.07	$0.09	$-0.05	$-0.13	$0.09	$-0.04
EBITDA	$452M	$23M	$458M	$536M	$104M	-$174M	$679M	$658M
Shares Outstanding	2.58B	2.58B	2.58B	2.59B	2.60B	2.61B	2.63B	2.65B

MDDNF OTC