Also trades as: 0425.HK (HKSE) · $vol 14M · MNTHF (OTC) · $vol 0M

$58.12

-0.65 (-1.11%)

Weekly Expected Move ±4.7%

$53 $55 $58 $61 $64

OTC · Consumer Cyclical · Auto - Parts · Tech Score Strong Sell · Power 41 · $3.4B mcap · 36M float · 0.0067% daily turnover · Short 21% of daily vol

Revenue

$25.0B +8.2% ▲

5Y CAGR: +15.0%

Gross Profit

$7.0B +4.7% ▲

5Y CAGR: +12.7%

Operating Income

$2.7B -5.7% ▼

5Y CAGR: +12.3%

Net Income

$2.6B +12.9% ▲

5Y CAGR: +13.4%

EPS (Diluted)

$45.20 +11.9% ▲

5Y CAGR: +13.3%

EBITDA

$4.4B -9.6% ▼

5Y CAGR: +13.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$13.9B	$17.3B	$20.5B	$23.1B	$25.0B
YoY Growth	+11.7%	+24.3%	+18.6%	+12.8%	+8.2%
Cost of Revenue	$9.8B	$12.5B	$14.9B	$16.4B	$18.0B
Gross Profit	$4.1B	$4.8B	$5.6B	$6.7B	$7.0B
Gross Margin	29.3%	27.6%	27.4%	28.9%	28.0%
R&D Expenses	$941M	$1.2B	$1.4B	$1.4B	$1.5B
SG&A Expenses	$2.0B	$2.2B	$2.2B	$2.7B	$2.8B
Operating Expenses	$2.9B	$3.4B	$3.7B	$3.8B	$4.3B
Operating Income	$1.2B	$1.4B	$2.0B	$2.9B	$2.7B
Operating Margin	8.3%	8.2%	9.6%	12.5%	10.9%
Interest Expense	$263M	$263M	$515M	$521M	$316M
Income Before Tax	$1.8B	$1.8B	$2.3B	$2.8B	$3.2B
Tax Expense	$266M	$249M	$351M	$431M	$511M
Net Income	$1.5B	$1.5B	$1.9B	$2.3B	$2.6B
Net Margin	10.8%	8.7%	9.3%	10.0%	10.5%
EPS (Diluted)	$25.80	$26.00	$33.00	$40.40	$45.20
EBITDA	$2.0B	$2.5B	$3.3B	$4.9B	$4.4B
Shares Outstanding	58M	58M	58M	58M	58M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$10.1B	$9.7B	$10.8B	$11.1B	$12.1B	$12.3B	$13.2B	$13.3B
Cost of Revenue	$7.4B	$7.2B	$7.7B	$7.9B	$8.5B	$8.8B	$9.5B	$9.5B
Gross Profit	$2.7B	$2.6B	$3.1B	$3.2B	$3.5B	$3.5B	$3.7B	$3.8B
Gross Margin	26.4%	26.3%	28.4%	28.5%	29.3%	28.3%	27.8%	28.6%
R&D Expenses	$665M	$616M	$781M	$715M	$735M	$726M	$761M	$812M
SG&A Expenses	$1.2B	$982M	$1.3B	$1.3B	$1.4B	$1.3B	$1.5B	$1.4B
Operating Expenses	$1.7B	$1.4B	$2.1B	$2.0B	$2.1B	$2.1B	$2.3B	$2.2B
Operating Income	$809M	$965M	$997M	$1.2B	$1.4B	$1.4B	$1.4B	$1.6B
Operating Margin	8.0%	9.9%	9.3%	10.4%	11.5%	11.5%	10.4%	11.8%
Interest Expense	$0	$0	$0	$0	$96M	$71M	$144M	$160M
Income Before Tax	$982M	$1.1B	$1.3B	$1.3B	$1.5B	$1.6B	$1.7B	$1.7B
Tax Expense	$130M	$159M	$193M	$196M	$235M	$251M	$269M	$276M
Net Income	$843M	$887M	$1.0B	$1.1B	$1.3B	$1.3B	$1.4B	$1.4B
Net Margin	8.4%	9.1%	9.4%	9.6%	10.4%	10.4%	10.5%	10.7%
EPS (Diluted)	$14.60	$15.40	$17.60	$18.60	$22.00	$22.40	$23.80	$24.00
EBITDA	$1.3B	$1.6B	$1.7B	$1.9B	$2.1B	$2.2B	$2.2B	$2.4B
Shares Outstanding	58M	58M	58M	58M	57M	57M	59M	59M

MNTHY OTC