Also trades as: MYCR.ST (STO) · $vol 9M

$32.82

+0.00 (+0.00%)

OTC · Industrials · Industrial - Machinery · Tech Score Buy · Power 62 · $6.4B mcap · 151M float · 0.0001% daily turnover · Short 90% of daily vol

Revenue

$7.9B +12.2% ▲

5Y CAGR: +15.3%

Gross Profit

$4.1B +10.4% ▲

5Y CAGR: +14.6%

Operating Income

$2.0B -1.9% ▼

5Y CAGR: +17.1%

Net Income

$1.6B -7.5% ▼

5Y CAGR: +17.5%

EPS (Diluted)

$7.97 -7.5% ▼

5Y CAGR: +2.3%

EBITDA

$2.3B -3.0% ▼

5Y CAGR: +16.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$4.6B	$5.1B	$5.7B	$7.1B	$7.9B
YoY Growth	+19.4%	+10.4%	+11.5%	+23.7%	+12.2%
Cost of Revenue	$2.4B	$2.8B	$2.9B	$3.3B	$3.8B
Gross Profit	$2.3B	$2.3B	$2.9B	$3.7B	$4.1B
Gross Margin	49.3%	44.7%	50.1%	52.7%	51.8%
R&D Expenses	$548M	$638M	$653M	$747M	$928M
SG&A Expenses	$228M	$286M	$996M	$338M	$1.2B
Operating Expenses	$1.2B	$1.4B	$1.6B	$1.7B	$2.1B
Operating Income	$997M	$894M	$1.2B	$2.0B	$2.0B
Operating Margin	21.5%	17.5%	21.2%	28.5%	24.9%
Interest Expense	$14M	$13M	$13M	$15M	$0
Income Before Tax	$1.0B	$891M	$1.3B	$2.1B	$2.0B
Tax Expense	$219M	$154M	$266M	$396M	$409M
Net Income	$828M	$741M	$998M	$1.7B	$1.6B
Net Margin	17.9%	14.5%	17.5%	23.8%	19.7%
EPS (Diluted)	$4.24	$3.80	$5.11	$8.62	$7.97
EBITDA	$1.2B	$1.1B	$1.4B	$2.4B	$2.3B
Shares Outstanding	98M	98M	98M	98M	195M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.8B	$2.1B	$2.1B	$2.1B	$1.7B	$2.0B	$2.5B	$2.4B
Cost of Revenue	$822M	$1.1B	$832M	$963M	$911M	$1.1B	$993M	$1.0B
Gross Profit	$958M	$1.0B	$1.3B	$1.1B	$787M	$944M	$1.5B	$1.4B
Gross Margin	53.8%	48.8%	61.2%	53.4%	46.3%	46.8%	60.2%	56.5%
R&D Expenses	$179M	$216M	$222M	$242M	$222M	$276M	$281M	$277M
SG&A Expenses	$228M	$274M	$281M	$286M	$224M	$330M	$323M	$343M
Operating Expenses	$407M	$478M	$503M	$528M	$447M	$606M	$588M	$620M
Operating Income	$551M	$526M	$807M	$575M	$340M	$337M	$914M	$735M
Operating Margin	31.0%	25.5%	37.7%	27.8%	20.0%	16.7%	36.6%	30.6%
Interest Expense	$0	$0	$0	$0	$0	$0	$19M	$7M
Income Before Tax	$560M	$543M	$786M	$574M	$257M	$350M	$916M	$686M
Tax Expense	$112M	$78M	$165M	$128M	$42M	$76M	$203M	$163M
Net Income	$448M	$460M	$620M	$446M	$216M	$276M	$713M	$523M
Net Margin	25.2%	22.3%	28.9%	21.6%	12.7%	13.7%	28.6%	21.8%
EPS (Diluted)	$2.30	$2.36	$3.18	$2.28	$1.10	$1.42	$3.66	$2.71
EBITDA	$557M	$536M	$807M	$575M	$343M	$351M	$1.0B	$832M
Shares Outstanding	98M	98M	98M	196M	195M	195M	195M	195M

MICLF OTC