Also trades as: MINT-R.BK (SET) · $vol 22M · MINT.BK (SET) · $vol 21M · MNILY (OTC) · $vol 0M

$0.78

+0.00 (+0.00%)

OTC · Consumer Cyclical · Travel Lodging · Tech Score Buy · Power 64 · $4.4B mcap · 3.05B float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$160.5B -0.5% ▼

5Y CAGR: +23.5%

Gross Profit

$67.8B -4.0% ▼

5Y CAGR: +50.8%

Operating Income

$17.5B +71.9% ▲

Net Income

$9.0B +16.2% ▲

EPS (Diluted)

$1.29 +21.7% ▲

EBITDA

$39.0B -12.3% ▼

5Y CAGR: +111.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$69.5B	$119.9B	$152.4B	$161.4B	$160.5B
YoY Growth	+24.2%	+72.6%	+27.1%	+5.9%	-0.5%
Cost of Revenue	$47.4B	$67.8B	$82.7B	$90.7B	$92.7B
Gross Profit	$22.1B	$52.2B	$69.7B	$70.6B	$67.8B
Gross Margin	31.8%	43.5%	45.7%	43.8%	42.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$38.8B	$42.1B	$48.6B	$51.4B	$50.3B
Operating Expenses	$35.4B	$40.7B	$57.6B	$60.5B	$50.3B
Operating Income	-$11.2B	$13.8B	$9.0B	$10.2B	$17.5B
Operating Margin	-16.2%	11.5%	5.9%	6.3%	10.9%
Interest Expense	$9.0B	$9.0B	$11.3B	$11.8B	$9.7B
Income Before Tax	-$17.8B	$6.9B	$9.6B	$11.2B	$13.1B
Tax Expense	-$3.6B	$2.4B	$3.5B	$2.6B	$3.3B
Net Income	-$14.2B	$4.3B	$5.4B	$7.8B	$9.0B
Net Margin	-20.4%	3.6%	3.5%	4.8%	5.6%
EPS (Diluted)	$-2.73	$0.81	$0.65	$1.06	$1.29
EBITDA	$11.3B	$35.0B	$41.3B	$44.4B	$39.0B
Shares Outstanding	5.20B	5.31B	5.48B	5.66B	5.67B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$40.6B	$40.5B	$35.6B	$42.1B	$40.4B	$42.6B	$37.4B	$43.3B
Cost of Revenue	$22.6B	$22.8B	$21.1B	$23.2B	$22.9B	$23.4B	$22.3B	$23.6B
Gross Profit	$18.1B	$17.7B	$14.5B	$18.9B	$17.5B	$19.1B	$15.1B	$19.6B
Gross Margin	44.4%	43.6%	40.8%	45.0%	43.3%	44.9%	40.3%	45.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$12.1B	$13.1B	$12.8B	$13.3B	$12.1B	$14.3B	$13.4B	$13.2B
Operating Expenses	$17.3B	$13.9B	$13.7B	$14.9B	$14.0B	$14.3B	$13.4B	$13.2B
Operating Income	$776M	$3.7B	$827M	$4.1B	$3.5B	$4.8B	$1.7B	$6.4B
Operating Margin	1.9%	9.2%	2.3%	9.7%	8.6%	11.3%	4.6%	14.7%
Interest Expense	$3.2B	$2.6B	$2.4B	$2.5B	$2.5B	$2.4B	$2.3B	$2.6B
Income Before Tax	$1.2B	$4.0B	$1.2B	$4.3B	$3.9B	$3.8B	$1.4B	$4.6B
Tax Expense	$802M	$120M	$544M	$1.0B	$1.2B	$532M	$624M	$1.2B
Net Income	$149M	$3.6B	$417M	$3.1B	$2.6B	$3.0B	$649M	$3.3B
Net Margin	0.4%	9.0%	1.2%	7.3%	6.3%	6.9%	1.7%	7.6%
EPS (Diluted)	$-0.06	$0.57	$-0.00	$0.47	$0.38	$0.44	$0.04	$0.52
EBITDA	$9.7B	$11.9B	$8.7B	$12.3B	$11.9B	$10.3B	$9.1B	$11.8B
Shares Outstanding	5.67B	5.67B	5.67B	5.67B	5.67B	5.66B	5.64B	5.62B

MINOF OTC