Also trades as: 6981.T (JPX) · $vol 1587M · MRAAY (OTC) · $vol 22M

$56.54

+2.23 (+4.10%)

Weekly Expected Move ±10.6%

$45 $51 $57 $63 $69

OTC · Technology · Hardware, Equipment & Parts · Tech Score Buy · Power 72 · $102.9B mcap · 1.50B float · 0.0008% daily turnover · Short 44% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions Dark Pool Short Interest

Income Trends

Revenue

$1.84T +5.7% ▲

5Y CAGR: +3.7%

Gross Profit

$779.7B +8.6% ▲

5Y CAGR: +6.0%

Operating Income

$321.3B +14.9% ▲

5Y CAGR: +4.9%

Net Income

$235.4B +0.7% ▲

5Y CAGR: +5.2%

EPS (Diluted)

$127.82 +2.2% ▲

5Y CAGR: -14.9%

EBITDA

$321.3B -32.2% ▼

5Y CAGR: -6.8%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.63T	$1.69T	$1.64T	$1.74T	$1.84T
YoY Growth	+6.3%	+3.5%	-2.8%	+6.3%	+5.7%
Cost of Revenue	$1.01T	$1.01T	$1.00T	$1.03T	$1.06T
Gross Profit	$622.2B	$675.8B	$636.8B	$717.7B	$779.7B
Gross Margin	38.2%	40.1%	38.8%	41.2%	42.3%
R&D Expenses	$101.7B	$124.2B	$132.5B	$149.3B	$1.0B
SG&A Expenses	$203.7B	$79.4B	$201.4B	$277.7B	$298.5B
Operating Expenses	$305.4B	$378.0B	$375.7B	$438.0B	$458.4B
Operating Income	$313.2B	$297.9B	$261.1B	$279.7B	$321.3B
Operating Margin	19.2%	17.7%	15.9%	16.0%	17.4%
Interest Expense	$318M	$335M	$1.6B	$4.8B	$3.2B
Income Before Tax	$316.4B	$314.9B	$239.4B	$304.4B	$310.6B
Tax Expense	$79.4B	$61.5B	$59.1B	$71.4B	$75.3B
Net Income	$237.1B	$243.9B	$180.8B	$233.8B	$235.4B
Net Margin	14.5%	14.5%	11.0%	13.4%	12.8%
EPS (Diluted)	$371.98	$133.78	$95.72	$125.11	$127.82
EBITDA	$582.9B	$473.5B	$416.8B	$473.7B	$321.3B
Shares Outstanding	637M	1.90B	1.89B	1.87B	1.83B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$421.7B	$461.8B	$448.0B	$411.9B	$416.2B	$486.6B	$467.9B	$463.5B
Cost of Revenue	$252.3B	$262.8B	$267.3B	$243.3B	$243.5B	$278.4B	$272.8B	$263.2B
Gross Profit	$169.4B	$199.0B	$180.7B	$168.6B	$172.7B	$208.2B	$195.0B	$200.4B
Gross Margin	40.2%	43.1%	40.3%	40.9%	41.5%	42.8%	41.7%	43.2%
R&D Expenses	$37.9B	$35.7B	$36.3B	$39.4B	$39.8B	$38.2B	$39.8B	$259M
SG&A Expenses	$69.8B	$65.3B	$69.0B	$73.5B	$71.4B	$66.9B	$73.4B	$85.6B
Operating Expenses	$103.1B	$107.2B	$104.7B	$123.0B	$111.0B	$104.7B	$113.2B	$126.9B
Operating Income	$61.8B	$91.8B	$76.0B	$45.5B	$61.6B	$103.5B	$81.9B	$73.4B
Operating Margin	14.6%	19.9%	17.0%	11.1%	14.8%	21.3%	17.5%	15.8%
Interest Expense	$533M	$11.4B	-$1.4B	$2.9B	$37M	$0	$517M	$1.3B
Income Before Tax	$83.6B	$80.5B	$104.5B	$35.8B	$62.3B	$112.5B	$49.6B	$84.9B
Tax Expense	$17.3B	$17.1B	$33.6B	$3.4B	$12.7B	$29.8B	$24.6B	$7.9B
Net Income	$66.4B	$64.0B	$71.0B	$32.5B	$49.7B	$82.7B	$25.0B	$77.1B
Net Margin	15.7%	13.8%	15.8%	7.9%	11.9%	17.0%	5.3%	16.6%
EPS (Diluted)	$35.30	$34.01	$37.76	$17.46	$26.83	$44.61	$13.76	$42.62
EBITDA	$108.8B	$143.7B	$146.7B	$110.7B	$103.6B	$151.2B	$94.4B	$73.4B
Shares Outstanding	1.88B	1.88B	1.88B	1.86B	1.85B	1.85B	1.82B	1.83B

MRAAF OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet