Also trades as: 5711.T (JPX) · $vol 56M

$32.00

+0.00 (+0.00%)

OTC · Basic Materials · Industrial Materials · Tech Score Buy · Power 61 · $4.2B mcap · 123M float · 0.0000% daily turnover · Short 97% of daily vol

Revenue

$1.86T -5.4% ▼

5Y CAGR: +4.6%

Gross Profit

$200.2B +20.1% ▲

5Y CAGR: +3.0%

Operating Income

$60.9B +64.0% ▲

5Y CAGR: +18.0%

Net Income

$40.8B +19.8% ▲

5Y CAGR: +10.8%

EPS (Diluted)

$313.17 +20.1% ▲

5Y CAGR: +10.9%

EBITDA

$111.1B +4.8% ▲

5Y CAGR: +3.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.81T	$1.63T	$1.54T	$1.96T	$1.86T
YoY Growth	+22.0%	-10.3%	-5.2%	+27.4%	-5.4%
Cost of Revenue	$1.60T	$1.45T	$1.39T	$1.80T	$1.66T
Gross Profit	$208.8B	$176.8B	$148.1B	$166.6B	$200.2B
Gross Margin	11.5%	10.9%	9.6%	8.5%	10.8%
R&D Expenses	$11.6B	$9.7B	$8.8B	$0	$0
SG&A Expenses	$139.0B	$111.2B	$110.4B	$132.3B	$139.3B
Operating Expenses	$156.1B	$126.7B	$124.9B	$129.5B	$139.3B
Operating Income	$52.7B	$50.1B	$23.3B	$37.1B	$60.9B
Operating Margin	2.9%	3.1%	1.5%	1.9%	3.3%
Interest Expense	$5.5B	$6.0B	$7.8B	$8.8B	$9.5B
Income Before Tax	$76.6B	$14.8B	$46.0B	$50.0B	$62.2B
Tax Expense	$24.0B	-$10.8B	$8.8B	$9.6B	$14.9B
Net Income	$45.0B	$20.3B	$29.8B	$34.1B	$40.8B
Net Margin	2.5%	1.3%	1.9%	1.7%	2.2%
EPS (Diluted)	$344.56	$155.60	$228.07	$260.82	$313.17
EBITDA	$120.8B	$66.9B	$71.7B	$106.0B	$111.1B
Shares Outstanding	131M	131M	131M	131M	131M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$513.7B	$475.9B	$494.1B	$478.4B	$431.4B	$404.2B	$455.0B	$563.1B
Cost of Revenue	$465.1B	$431.0B	$457.7B	$441.6B	$401.4B	$357.3B	$405.2B	$489.6B
Gross Profit	$48.6B	$44.9B	$36.4B	$36.8B	$30.0B	$46.9B	$49.8B	$73.5B
Gross Margin	9.5%	9.4%	7.4%	7.7%	6.9%	11.6%	10.9%	13.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$35.8B	$30.1B	$31.7B	$34.7B	$32.6B	$33.1B	$33.3B	$40.1B
Operating Expenses	$35.8B	$30.1B	$31.7B	$32.0B	$32.6B	$33.1B	$33.3B	$40.1B
Operating Income	$12.8B	$14.8B	$4.7B	$4.8B	-$2.6B	$13.8B	$16.4B	$33.3B
Operating Margin	2.5%	3.1%	1.0%	1.0%	-0.6%	3.4%	3.6%	5.9%
Interest Expense	$0	$629M	$0	$15M	$16M	$2.4B	$2.2B	$2.5B
Income Before Tax	$27.6B	$4.5B	$32.1B	-$14.2B	-$1.5B	$10.6B	$45.6B	$7.3B
Tax Expense	$6.1B	$364M	$3.2B	-$61M	$2.6B	$1.1B	$9.1B	$2.0B
Net Income	$21.0B	$3.7B	$24.5B	-$15.1B	-$4.0B	$9.7B	$30.9B	$4.2B
Net Margin	4.1%	0.8%	5.0%	-3.2%	-0.9%	2.4%	6.8%	0.7%
EPS (Diluted)	$160.40	$28.43	$187.54	$-115.55	$-31.00	$74.00	$236.85	$31.96
EBITDA	$24.9B	$27.0B	$16.8B	$13.9B	$9.2B	$25.1B	$28.8B	$47.6B
Shares Outstanding	131M	131M	131M	131M	131M	131M	131M	131M

MIMTF OTC