Also trades as: 0RNQ.L (LSE) · $vol 0M

$19.45

+0.00 (+0.00%)

OTC · Consumer Cyclical · Leisure · Tech Score Neutral · Power 54 · $1.0B mcap · 19M float · 0.0030% daily turnover · Short 88% of daily vol

Revenue

$533M +10.4% ▲

5Y CAGR: +7.9%

Gross Profit

$391M +11.7% ▲

5Y CAGR: +8.0%

Operating Income

$155M -10.9% ▼

5Y CAGR: -1.5%

Net Income

$120M -14.9% ▼

5Y CAGR: -1.4%

EPS (Diluted)

$2.27 -14.7% ▼

5Y CAGR: -1.7%

EBITDA

$172M -15.3% ▼

5Y CAGR: -0.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$608M	$563M	$357M	$483M	$533M
YoY Growth	+66.6%	-7.4%	-36.6%	+35.3%	+10.4%
Cost of Revenue	$163M	$157M	$104M	$133M	$142M
Gross Profit	$445M	$406M	$253M	$350M	$391M
Gross Margin	73.2%	72.1%	70.9%	72.5%	73.4%
R&D Expenses	$24M	$26M	$35M	$39M	$39M
SG&A Expenses	$105M	$132M	$133M	$137M	$187M
Operating Expenses	$129M	$157M	$183M	$176M	$236M
Operating Income	$326M	$229M	$70M	$174M	$155M
Operating Margin	53.6%	40.7%	19.6%	36.0%	29.1%
Interest Expense	$0	$1M	$1M	$1M	$0
Income Before Tax	$328M	$223M	$84M	$183M	$158M
Tax Expense	$73M	$48M	$20M	$42M	$36M
Net Income	$255M	$175M	$64M	$141M	$120M
Net Margin	41.9%	31.1%	17.9%	29.2%	22.5%
EPS (Diluted)	$4.82	$3.32	$1.21	$2.66	$2.27
EBITDA	$340M	$242M	$103M	$203M	$172M
Shares Outstanding	53M	53M	53M	53M	53M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$123M	$144M	$115M	$135M	$133M	$147M	$151M	$232M
Cost of Revenue	$33M	$39M	$32M	$35M	$34M	$40M	$44M	$60M
Gross Profit	$90M	$105M	$83M	$100M	$99M	$107M	$107M	$172M
Gross Margin	73.2%	72.9%	72.2%	74.1%	74.1%	72.8%	70.9%	74.1%
R&D Expenses	$9M	$10M	$10M	$11M	$9M	$11M	$15M	$16M
SG&A Expenses	$32M	$35M	$43M	$52M	$44M	$46M	$51M	$62M
Operating Expenses	$42M	$43M	$59M	$59M	$53M	$60M	$64M	$77M
Operating Income	$48M	$62M	$24M	$41M	$45M	$47M	$43M	$95M
Operating Margin	39.0%	43.1%	20.9%	30.4%	34.1%	32.0%	28.5%	40.9%
Interest Expense	$1M	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$46M	$69M	$25M	$41M	$43M	$48M	$37M	$87M
Tax Expense	$10M	$17M	$6M	$9M	$10M	$12M	$8M	$20M
Net Income	$36M	$53M	$19M	$32M	$34M	$35M	$29M	$68M
Net Margin	29.3%	36.8%	16.5%	23.7%	25.2%	23.8%	19.2%	29.3%
EPS (Diluted)	$0.68	$1.00	$0.36	$0.60	$0.63	$0.67	$0.55	$1.27
EBITDA	$53M	$62M	$24M	$41M	$47M	$47M	$49M	$95M
Shares Outstanding	53M	53M	53M	53M	53M	53M	53M	53M

MPZAY OTC