Also trades as: 6141.T (JPX) · $vol 27M

$17.60

+0.00 (+0.00%)

OTC · Industrials · Industrial - Machinery · Tech Score Sell · Power 44 · $2.5B mcap · 124M float · 0.0000% daily turnover · Short 98% of daily vol

Revenue

$515.4B -7.1% ▼

5Y CAGR: +9.0%

Gross Profit

$286.1B -16.4% ▼

5Y CAGR: +8.1%

Operating Income

$19.0B -56.6% ▼

5Y CAGR: +12.2%

Net Income

$24.1B +212.4% ▲

5Y CAGR: +69.0%

EPS (Diluted)

$155.28 +185.2% ▲

5Y CAGR: +114.9%

EBITDA

$53.6B -30.3% ▼

5Y CAGR: +10.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$402.1B	$483.4B	$548.5B	$555.0B	$515.4B
YoY Growth	+20.1%	+20.2%	+13.5%	+1.2%	-7.1%
Cost of Revenue	$178.1B	$197.1B	$211.1B	$212.6B	$229.3B
Gross Profit	$224.0B	$286.3B	$337.4B	$342.4B	$286.1B
Gross Margin	55.7%	59.2%	61.5%	61.7%	55.5%
R&D Expenses	$18.9B	$22.3B	$0	$0	$0
SG&A Expenses	$137.6B	$163.5B	$282.4B	$187.4B	$279.4B
Operating Expenses	$201.0B	$245.0B	$282.1B	$298.7B	$267.2B
Operating Income	$23.1B	$41.2B	$55.4B	$43.7B	$19.0B
Operating Margin	5.7%	8.5%	10.1%	7.9%	3.7%
Interest Expense	$3.9B	$5.2B	$7.6B	$8.4B	$8.5B
Income Before Tax	$19.6B	$36.5B	$49.1B	$37.1B	$10.9B
Tax Expense	$6.4B	$10.7B	$13.7B	$14.1B	$4.0B
Net Income	$13.5B	$25.4B	$33.9B	$7.7B	$24.1B
Net Margin	3.3%	5.3%	6.2%	1.4%	4.7%
EPS (Diluted)	$91.74	$188.62	$256.66	$54.45	$155.28
EBITDA	$42.8B	$66.1B	$82.0B	$77.0B	$53.6B
Shares Outstanding	125M	125M	125M	141M	141M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$124.2B	$154.2B	$116.1B	$111.4B	$117.3B	$172.0B	$136.4B	$140.2B
Cost of Revenue	$53.5B	$63.9B	$42.1B	$143.4B	$47.9B	$84.7B	$60.4B	$58.7B
Gross Profit	$70.7B	$90.2B	$74.0B	-$32.0B	$69.3B	$87.3B	$76.0B	$81.4B
Gross Margin	56.9%	58.5%	63.8%	-28.8%	59.1%	50.7%	55.7%	58.1%
R&D Expenses	$0	$5.7B	$0	$0	$0	$0	$0	$0
SG&A Expenses	$63.8B	$56.1B	$43.7B	$43.7B	$67.7B	$84.6B	$74.4B	$77.9B
Operating Expenses	$63.9B	$76.5B	$72.2B	-$72.2B	$64.3B	$79.8B	$72.6B	$75.6B
Operating Income	$6.8B	$13.7B	$1.8B	$40.2B	$5.1B	$7.4B	$3.4B	$5.9B
Operating Margin	5.5%	8.9%	1.6%	36.1%	4.3%	4.3%	2.5%	4.2%
Interest Expense	$2.3B	$2.4B	$1.6B	$1.8B	$1.8B	$3.0B	$1.8B	$2.2B
Income Before Tax	$4.6B	$11.9B	$372M	$2.9B	$3.6B	$4.1B	$2.0B	$3.9B
Tax Expense	$3.2B	$4.7B	$142M	$999M	$1.5B	$1.3B	$645M	$1.1B
Net Income	$1.5B	$7.1B	$168M	$1.9B	$19.2B	$987M	$1.5B	$2.9B
Net Margin	1.2%	4.6%	0.1%	1.7%	16.4%	0.6%	1.1%	2.0%
EPS (Diluted)	$10.88	$34.01	$1.19	$0.09	$135.00	$7.36	$10.75	$20.99
EBITDA	$14.7B	$9.6B	$10.0B	$13.0B	$14.1B	$17.1B	$12.6B	$15.2B
Shares Outstanding	141M	158M	142M	142M	142M	134M	139M	140M

MRSKF OTC