Also trades as: 7003.T (JPX) · $vol 64M · MIESY (OTC) · $vol 0M

$26.19

+0.00 (+0.00%)

OTC · Industrials · Aerospace & Defense · Tech Score Sell · Power 53 · $2.6B mcap · 89M float · 0.0001% daily turnover · Short 83% of daily vol

Revenue

$355.4B +12.8% ▲

5Y CAGR: -11.2%

Gross Profit

$69.9B +35.5% ▲

5Y CAGR: +17.8%

Operating Income

$37.9B +63.8% ▲

Net Income

$38.7B -1.0% ▼

5Y CAGR: +210.5%

EPS (Diluted)

$383.47 -0.5% ▼

5Y CAGR: +197.0%

EBITDA

$47.1B +48.5% ▲

5Y CAGR: +46.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$579.4B	$262.3B	$301.9B	$315.1B	$355.4B
YoY Growth	-10.1%	-54.7%	+15.1%	+4.4%	+12.8%
Cost of Revenue	$550.6B	$225.4B	$254.6B	$263.5B	$285.5B
Gross Profit	$28.8B	$36.9B	$47.2B	$51.6B	$69.9B
Gross Margin	5.0%	14.1%	15.6%	16.4%	19.7%
R&D Expenses	$2.1B	$1.8B	$0	$0	$0
SG&A Expenses	$38.8B	$27.5B	$0	$28.4B	$32.0B
Operating Expenses	$38.8B	$27.5B	$27.6B	$28.4B	$32.0B
Operating Income	-$10.0B	$9.4B	$19.6B	$23.1B	$37.9B
Operating Margin	-1.7%	3.6%	6.5%	7.3%	10.7%
Interest Expense	$2.7B	$2.9B	$4.3B	$1.9B	$1.7B
Income Before Tax	-$17.2B	$16.0B	$19.4B	$39.7B	$40.3B
Tax Expense	$7.9B	$360M	-$5.9B	$557M	$1.2B
Net Income	-$21.8B	$15.6B	$25.1B	$39.1B	$38.7B
Net Margin	-3.8%	5.9%	8.3%	12.4%	10.9%
EPS (Diluted)	$-269.94	$174.92	$254.42	$385.25	$383.47
EBITDA	-$2.8B	$26.8B	$32.1B	$31.7B	$47.1B
Shares Outstanding	81M	86M	96M	101M	101M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$70.1B	$75.0B	$73.7B	$96.4B	$81.2B	$85.6B	$87.7B	$100.6B
Cost of Revenue	$58.8B	$63.2B	$62.5B	$79.1B	$65.0B	$67.1B	$68.1B	$85.0B
Gross Profit	$11.3B	$11.8B	$11.2B	$17.2B	$16.1B	$18.5B	$19.7B	$15.6B
Gross Margin	16.1%	15.7%	15.3%	17.9%	19.9%	21.6%	22.4%	15.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$7.0B	$6.9B	$6.7B	$7.8B	$7.2B	$7.4B	$8.3B	$9.0B
Operating Expenses	$7.0B	$6.9B	$6.7B	$7.8B	$7.2B	$7.4B	$8.3B	$9.0B
Operating Income	$4.3B	$4.9B	$4.5B	$9.4B	$8.9B	$11.1B	$11.3B	$6.6B
Operating Margin	6.1%	6.6%	6.2%	9.7%	11.0%	12.9%	12.9%	6.5%
Interest Expense	$899M	$449M	$424M	$247M	$4M	$494M	$361M	$355M
Income Before Tax	$32.8B	$2.8B	$3.4B	$645M	$10.4B	$12.7B	$10.8B	$6.4B
Tax Expense	$4.0B	-$462M	$353M	-$3.3B	$3.2B	$2.1B	$2.7B	-$6.9B
Net Income	$28.8B	$3.5B	$2.9B	$3.9B	$7.2B	$10.5B	$7.9B	$13.2B
Net Margin	41.1%	4.7%	3.9%	4.0%	8.9%	12.2%	9.0%	13.1%
EPS (Diluted)	$283.56	$32.69	$30.24	$36.54	$71.48	$103.69	$77.88	$131.02
EBITDA	$6.4B	$7.0B	$6.7B	$11.6B	$11.1B	$15.5B	$13.5B	$8.9B
Shares Outstanding	102M	101M	101M	101M	101M	101M	101M	101M

MIESF OTC