Also trades as: 6269.T (JPX) · $vol 37M

$82.01

+0.00 (+0.00%)

OTC · Energy · Oil & Gas Equipment & Services · Tech Score Neutral · Power 57 · $5.6B mcap · 45M float · 0.0000% daily turnover · Short 100% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions Dark Pool Short Interest

Income Trends

Revenue

$4.4B +4.5% ▲

5Y CAGR: +7.8%

Gross Profit

$533M +35.8% ▲

Operating Income

$291M +78.7% ▲

Net Income

$344M +56.2% ▲

EPS (Diluted)

$5.04 +56.0% ▲

EBITDA

$328M -23.7% ▼

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$3.9B	$2.7B	$3.6B	$4.2B	$4.4B
YoY Growth	+29.8%	-29.7%	+30.5%	+17.1%	+4.5%
Cost of Revenue	$4.1B	$2.7B	$3.3B	$3.8B	$3.8B
Gross Profit	-$225M	$68M	$250M	$393M	$533M
Gross Margin	-5.8%	2.5%	7.0%	9.4%	12.2%
R&D Expenses	$5M	$10M	$11M	$16M	$0
SG&A Expenses	$146M	$107M	$189M	$224M	$243M
Operating Expenses	$92M	$117M	$150M	$70M	$243M
Operating Income	-$318M	$75M	$193M	$163M	$291M
Operating Margin	-8.1%	2.7%	5.4%	3.9%	6.6%
Interest Expense	$82M	$85M	$69M	$83M	$40M
Income Before Tax	-$344M	$55M	$215M	$297M	$485M
Tax Expense	$16M	$14M	$89M	$45M	$93M
Net Income	-$364M	$37M	$97M	$220M	$344M
Net Margin	-9.3%	1.4%	2.7%	5.3%	7.9%
EPS (Diluted)	$-6.46	$0.66	$1.55	$3.23	$5.04
EBITDA	-$221M	$179M	$324M	$430M	$328M
Shares Outstanding	56M	56M	62M	68M	68M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.1B	$1.2B	$871M	$1.2B	$1.3B	$1.2B	$1.1B	$1.3B
Cost of Revenue	$1.1B	$1.1B	$784M	$1.1B	$1.1B	$1.0B	$921M	$1.2B
Gross Profit	$105M	$91M	$87M	$109M	$184M	$177M	$143M	$189M
Gross Margin	9.4%	7.5%	10.0%	9.0%	14.4%	14.6%	13.4%	14.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$71M	$58M	$51M	$68M	$75M	$68M	$61M
Operating Expenses	$60M	$71M	$58M	$98M	$68M	$75M	$68M	$61M
Operating Income	$45M	$20M	$29M	$11M	$115M	$101M	$75M	$128M
Operating Margin	4.1%	1.6%	3.3%	0.9%	9.1%	8.4%	7.1%	9.5%
Interest Expense	$17M	$26M	$23M	$2M	$13M	$4M	$14M	$15M
Income Before Tax	$71M	$56M	$72M	$125M	$146M	$162M	$129M	$174M
Tax Expense	$42M	$4K	$9M	$23M	$27M	$38M	$21M	$37M
Net Income	$49M	$48M	$55M	$90M	$100M	$113M	$98M	$122M
Net Margin	4.4%	3.9%	6.4%	7.4%	7.9%	9.4%	9.2%	9.1%
EPS (Diluted)	$0.71	$0.70	$0.81	$1.31	$1.46	$1.66	$1.43	$1.79
EBITDA	$68M	$51M	$39M	$68M	$152M	$110M	$85M	$138M
Shares Outstanding	68M	68M	68M	68M	68M	68M	68M	68M

MDIKF OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet