Also trades as: 7459.T (JPX) · $vol 9M · MAHLY (OTC) · $vol 0M

$18.66

+0.00 (+0.00%)

OTC · Healthcare · Medical - Distribution · Tech Score Neutral · Power 52 · $3.8B mcap · 171M float · 0.0005% 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

$3.84T +4.6% ▲

5Y CAGR: +3.6%

Gross Profit

$249.0B -2.7% ▼

5Y CAGR: +3.0%

Operating Income

$53.5B -3.8% ▼

5Y CAGR: +6.8%

Net Income

$42.8B +6.3% ▲

5Y CAGR: +12.3%

EPS (Diluted)

$207.71 +7.5% ▲

5Y CAGR: +14.2%

EBITDA

$81.9B -13.9% ▼

5Y CAGR: +8.9%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$3.29T	$3.36T	$3.56T	$3.67T	$3.84T
YoY Growth	+2.5%	+2.1%	+5.9%	+3.2%	+4.6%
Cost of Revenue	$3.07T	$3.14T	$3.31T	$3.42T	$3.59T
Gross Profit	$217.4B	$224.3B	$246.7B	$255.8B	$249.0B
Gross Margin	6.6%	6.7%	6.9%	7.0%	6.5%
R&D Expenses	$108M	$103M	$0	$0	$0
SG&A Expenses	$159.5B	$163.1B	$185.7B	$23.6B	$195.4B
Operating Expenses	$171.8B	$175.3B	$199.3B	$200.2B	$195.4B
Operating Income	$45.6B	$49.0B	$47.3B	$55.6B	$53.5B
Operating Margin	1.4%	1.5%	1.3%	1.5%	1.4%
Interest Expense	$16M	$34M	$8M	$7M	$13M
Income Before Tax	$57.3B	$70.1B	$74.7B	$76.7B	$82.4B
Tax Expense	$18.1B	$21.7B	$23.0B	$25.2B	$28.9B
Net Income	$29.4B	$38.8B	$41.5B	$40.3B	$42.8B
Net Margin	0.9%	1.2%	1.2%	1.1%	1.1%
EPS (Diluted)	$131.41	$179.12	$195.83	$193.20	$207.71
EBITDA	$60.0B	$63.6B	$65.3B	$95.2B	$81.9B
Shares Outstanding	223M	216M	212M	208M	206M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$909.3B	$915.4B	$982.5B	$864.2B	$945.2B	$966.0B	$1.01T	$911.4B
Cost of Revenue	$846.7B	$854.9B	$914.7B	$802.6B	$880.5B	$902.9B	$949.6B	$852.5B
Gross Profit	$62.6B	$60.5B	$67.8B	$61.5B	$64.7B	$63.1B	$65.4B	$58.9B
Gross Margin	6.9%	6.6%	6.9%	7.1%	6.8%	6.5%	6.4%	6.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$46.0B	$46.6B	$46.2B	$47.9B	$47.3B	$51.9B	$47.3B	$48.8B
Operating Expenses	$49.3B	$46.6B	$49.6B	$51.3B	$50.6B	$51.9B	$47.3B	$48.8B
Operating Income	$13.3B	$13.9B	$18.2B	$10.2B	$14.1B	$11.2B	$18.1B	$10.1B
Operating Margin	1.5%	1.5%	1.9%	1.2%	1.5%	1.2%	1.8%	1.1%
Interest Expense	$1M	$2M	$0	$13K	$21K	$3M	$3M	$4M
Income Before Tax	$17.4B	$22.4B	$26.2B	$10.8B	$18.7B	$21.4B	$26.8B	$15.4B
Tax Expense	$5.4B	$6.8B	$8.5B	$4.5B	$6.1B	$6.4B	$8.5B	$8.0B
Net Income	$9.0B	$12.7B	$14.5B	$4.0B	$9.6B	$12.7B	$15.3B	$5.2B
Net Margin	1.0%	1.4%	1.5%	0.5%	1.0%	1.3%	1.5%	0.6%
EPS (Diluted)	$42.95	$61.00	$69.78	$19.43	$46.17	$61.50	$74.74	$25.56
EBITDA	$17.8B	$27.1B	$22.7B	$14.8B	$17.4B	$26.1B	$31.5B	$24.4B
Shares Outstanding	210M	209M	208M	208M	208M	206M	205M	203M

MEPDF OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet