$7.38

-0.01 (-0.07%)

Weekly Expected Move ±5.5%

$7 $7 $7 $8 $8

OTC · Energy · Oil & Gas Refining & Marketing · Tech Score Sell · Power 47 · $9.4B mcap · 303M float · 0.030% daily turnover · Short 50% of daily vol

Revenue

$8.07T -12.0% ▼

5Y CAGR: +15.0%

Gross Profit

$890.1B -40.6% ▼

5Y CAGR: +12.0%

Operating Income

$405.3B -30.7% ▼

Net Income

$276.8B -15.4% ▼

EPS (Diluted)

$170.25 -22.8% ▼

EBITDA

$1.00T -9.6% ▼

5Y CAGR: +17.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$5.96T	$9.87T	$8.91T	$9.18T	$8.07T
YoY Growth	+48.6%	+65.6%	-9.7%	+3.0%	-12.0%
Cost of Revenue	$4.74T	$7.90T	$7.56T	$7.68T	$7.18T
Gross Profit	$1.22T	$1.96T	$1.35T	$1.50T	$890.1B
Gross Margin	20.5%	19.9%	15.1%	16.3%	11.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$44.9B	$53.4B	$433.5B	$59.9B	$556.6B
Operating Expenses	$530.9B	$612.9B	$640.4B	$914.6B	$484.8B
Operating Income	$612.9B	$1.26T	$706.3B	$584.9B	$405.3B
Operating Margin	10.3%	12.8%	7.9%	6.4%	5.0%
Interest Expense	$33.4B	$27.3B	$65.9B	$58.2B	$97.4B
Income Before Tax	$592.1B	$1.16T	$690.1B	$542.3B	$448.3B
Tax Expense	$42.5B	$466.3B	$123.5B	$145.6B	$132.7B
Net Income	$526.9B	$851.6B	$529.9B	$327.3B	$276.8B
Net Margin	8.8%	8.6%	5.9%	3.6%	3.4%
EPS (Diluted)	$363.47	$575.33	$357.41	$220.54	$170.25
EBITDA	$1.05T	$1.71T	$1.17T	$1.11T	$1.00T
Shares Outstanding	1.45B	1.48B	1.48B	1.48B	1.64B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.46T	$2.30T	$2.17T	$2.20T	$2.27T	$2.03T	$2.05T	$2.91T
Cost of Revenue	$2.08T	$1.99T	$1.77T	$1.91T	$1.85T	$1.87T	$1.76T	$2.25T
Gross Profit	$384.7B	$300.8B	$401.6B	$290.7B	$422.2B	$161.4B	$288.6B	$655.5B
Gross Margin	15.6%	13.1%	18.5%	13.2%	18.6%	7.9%	14.1%	22.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$111.9B	$165.0B	$117.1B	$145.8B	$0	$167.6B	$211.2B	$148.6B
Operating Expenses	$208.9B	$240.0B	$215.8B	$218.8B	$259.3B	$145.8B	$203.9B	$344.9B
Operating Income	$175.8B	$60.8B	$185.8B	$71.9B	$163.0B	$15.6B	$84.6B	$310.6B
Operating Margin	7.1%	2.6%	8.6%	3.3%	7.2%	0.8%	4.1%	10.7%
Interest Expense	$28.0B	$5.9B	$23.1B	$17.8B	$29.5B	$26.0B	$52.0B	$22.3B
Income Before Tax	$180.7B	$29.7B	$210.4B	$84.8B	$170.5B	$16.9B	$69.4B	$310.5B
Tax Expense	$42.8B	$38.7B	$50.5B	$44.6B	$55.2B	-$7.2B	$28.1B	$47.5B
Net Income	$115.5B	-$8.5B	$152.3B	$38.1B	$94.8B	$12.7B	$39.5B	$244.6B
Net Margin	4.7%	-0.4%	7.0%	1.7%	4.2%	0.6%	1.9%	8.4%
EPS (Diluted)	$72.26	$-6.67	$95.33	$23.83	$60.08	$8.45	$30.98	$158.73
EBITDA	$331.1B	$155.1B	$363.0B	$249.3B	$337.1B	$240.5B	$223.9B	$453.5B
Shares Outstanding	1.60B	1.27B	1.60B	1.60B	1.58B	1.50B	1.27B	1.54B

MGYOY OTC