$53.20

-1.25 (-2.30%)

Weekly Expected Move ±7.0%

$48 $52 $56 $60 $64

NASDAQ · Financial Services · Financial - Capital Markets · Alpha Radar Buy · Power 64 · $3.8B mcap · 51M float · 2.21% daily turnover · Short 47% of daily vol

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

Analysis Technicals Weather Peers ESG Institutions ETF Exposure Dark Pool Short Interest

Revenue Segmentation

By Geography

Revenue by Segment (5-Year Trend)

Income Trends

Revenue

$3.6B +25.4% ▲

5Y CAGR: +36.8%

Gross Profit

$2.7B +110.7% ▲

5Y CAGR: +29.1%

Operating Income

$1.2B +38.8% ▲

5Y CAGR: +83.0%

Net Income

$308M +41.4% ▲

5Y CAGR: +47.7%

EPS (Diluted)

$3.87 +42.3% ▲

5Y CAGR: +40.0%

EBITDA

$1.2B +39.5% ▲

5Y CAGR: +130.5%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$852M	$1.2B	$2.4B	$2.9B	$3.6B
YoY Growth	+12.4%	+38.0%	+100.1%	+23.1%	+25.4%
Cost of Revenue	$610M	$313M	$659M	$1.6B	$918M
Gross Profit	$825M	$862M	$1.7B	$1.3B	$2.7B
Gross Margin	96.9%	73.4%	72.0%	44.5%	74.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$82M	$120M	$799M	$247M	$0
Operating Expenses	$145M	$223M	$799M	$451M	$1.6B
Operating Income	$69M	$270M	$684M	$836M	$1.2B
Operating Margin	8.1%	23.0%	29.1%	28.9%	32.0%
Interest Expense	$26M	$165M	$470M	$538M	$760M
Income Before Tax	$70M	$122M	$196M	$296M	$412M
Tax Expense	$13M	$23M	$55M	$78M	$104M
Net Income	$56M	$92M	$128M	$218M	$308M
Net Margin	6.6%	7.8%	5.4%	7.5%	8.5%
EPS (Diluted)	$0.80	$1.36	$1.82	$2.72	$3.87
EBITDA	$107M	$284M	$705M	$866M	$1.2B
Shares Outstanding	71M	71M	72M	75M	76M

Line Item	FY2022 Q2	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4
Revenue	$665M	$345M	$1.2B	$721M	$740M	$2.2B	$500M	$3.1B
Cost of Revenue	$0	$0	$0	$0	$449M	$1.2B	$306M	$612M
Gross Profit	$665M	$345M	$1.2B	$721M	$291M	$996M	$194M	$2.5B
Gross Margin	100.0%	100.0%	100.0%	100.0%	39.3%	46.2%	38.8%	80.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$459M	$0	$799M	$0	$486M	$0	$0
Operating Expenses	$625M	$264M	$1.1B	$837M	$291M	$160M	$93M	$1.5B
Operating Income	$40M	$63M	$9M	-$117M	$391M	$437M	$101M	$1.1B
Operating Margin	6.0%	18.1%	0.8%	-16.2%	52.9%	20.3%	20.2%	33.9%
Interest Expense	$0	$0	$268M	$202M	$125M	$413M	$0	$760M
Income Before Tax	$55M	$66M	$120M	$76M	$139M	$157M	$104M	$308M
Tax Expense	$12M	$12M	$29M	$26M	$36M	$42M	$27M	$77M
Net Income	$37M	$54M	$91M	$50M	$103M	$115M	$77M	$232M
Net Margin	5.6%	15.8%	7.8%	7.0%	13.9%	5.3%	15.3%	7.4%
EPS (Diluted)	$0.39	$0.90	$1.28	$0.72	$1.33	$1.39	$1.91	$0.92
EBITDA	$281M	$4M	$111M	-$119M	$407M	$450M	$109M	$1.1B
Shares Outstanding	61M	61M	71M	71M	72M	78M	72M	76M

MRX NASDAQ