Also trades as: 7167.T (JPX) · $vol 30M

$8.41

+0.00 (+0.00%)

OTC · Financial Services · Banks - Regional · Tech Score Sell · Power 43 · $7.9B mcap · 297M float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$402.2B +16.9% ▲

5Y CAGR: +9.6%

Gross Profit

$310.2B +10.7% ▲

5Y CAGR: +4.0%

Operating Income

$118.8B +45.2% ▲

5Y CAGR: +10.2%

Net Income

$84.7B +45.5% ▲

5Y CAGR: +18.3%

EPS (Diluted)

$89.48 +53.3% ▲

5Y CAGR: +23.3%

EBITDA

$127.3B +39.7% ▲

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$250.4B	$293.0B	$251.6B	$343.9B	$402.2B
YoY Growth	-1.6%	+17.0%	-14.1%	+36.7%	+16.9%
Cost of Revenue	$0	$0	$0	$63.7B	$92.0B
Gross Profit	$250.4B	$293.0B	$251.6B	$280.2B	$310.2B
Gross Margin	100.0%	100.0%	100.0%	81.5%	77.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$114.6B	$107.0B	$107.6B	$110.0B	$54.7B
Operating Expenses	$166.8B	$238.3B	$187.0B	$198.4B	$191.4B
Operating Income	$83.6B	$54.7B	$64.6B	$81.8B	$118.8B
Operating Margin	33.4%	18.7%	25.7%	23.8%	29.5%
Interest Expense	$3.4B	$22.2B	$42.6B	$63.7B	$85.1B
Income Before Tax	$60.8B	$46.0B	$61.9B	$81.8B	$118.8B
Tax Expense	$17.8B	$13.8B	$18.5B	$23.6B	$34.1B
Net Income	$43.0B	$32.2B	$43.4B	$58.2B	$84.7B
Net Margin	17.2%	11.0%	17.2%	16.9%	21.1%
EPS (Diluted)	$38.95	$29.89	$41.66	$58.37	$89.48
EBITDA	$0	$0	$0	$91.1B	$127.3B
Shares Outstanding	1.10B	1.08B	1.04B	998M	6M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$74.3B	$72.8B	$472M	$91.4B	$86.8B	$104.5B	$103.2B	$100.5B
Cost of Revenue	$11.1B	$12.1B	$0	$22.2B	$19.6B	$21.2B	$21.4B	$22.8B
Gross Profit	$63.2B	$60.7B	$0	$69.3B	$67.2B	$83.3B	$81.8B	$77.7B
Gross Margin	85.1%	83.3%	0.0%	75.7%	77.4%	79.7%	79.3%	77.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$26.4B	$27.3B	$0	$0	$0	$0	$0	$0
Operating Expenses	$50.6B	$45.0B	$0	$57.8B	$35.5B	$51.8B	$52.4B	$51.6B
Operating Income	$12.6B	$15.7B	$97M	-$2.3B	$28.5B	$21.7B	$28.1B	$26.1B
Operating Margin	17.0%	21.6%	20.5%	-2.6%	32.8%	20.8%	27.3%	26.0%
Interest Expense	$11.1B	$12.1B	$0	$17.4B	$19.6B	$21.2B	$21.4B	$22.8B
Income Before Tax	$12.6B	$15.7B	$155M	$11.1B	$31.8B	$31.5B	$29.5B	$26.1B
Tax Expense	$3.8B	$4.7B	$47M	$2.3B	$9.5B	$9.6B	$8.6B	$6.5B
Net Income	$8.8B	$11.0B	$109M	$8.8B	$22.3B	$21.9B	$20.9B	$19.6B
Net Margin	11.9%	15.1%	23.0%	9.7%	25.7%	20.9%	20.3%	19.5%
EPS (Diluted)	$0.00	$0.00	$0.11	$9.00	$23.00	$23.00	$22.71	$20.77
EBITDA	$12.6B	$15.7B	$97M	-$2.3B	$28.5B	$21.7B	$28.1B	$26.1B
Shares Outstanding	0	0	6M	7M	7M	6M	6M	938M

MEBUF OTC