Also trades as: 8725.T (JPX) · $vol 145M · MSADF (OTC) · $vol 0M

$30.51

-0.14 (-0.46%)

Weekly Expected Move ±4.6%

$28 $29 $31 $32 $33

OTC · Financial Services · Insurance - Property & Casualty · Tech Score Sell · Power 36 · $44.3B mcap · 1.38B float · 0.0051% daily turnover · Short 57% 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

Income Trends

Revenue

$7.64T +20.4% ▲

5Y CAGR: +9.7%

Gross Profit

$4.29T -21.5% ▼

5Y CAGR: +1.0%

Operating Income

$1.12T +23.0% ▲

5Y CAGR: +40.8%

Net Income

$834.8B +20.7% ▲

5Y CAGR: +42.0%

EPS (Diluted)

$560.83 +25.9% ▲

5Y CAGR: +45.8%

EBITDA

$1.25T +20.5% ▲

5Y CAGR: +33.1%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$5.01T	$5.06T	$6.34T	$6.35T	$7.64T
YoY Growth	+3.8%	+1.0%	+25.4%	+0.2%	+20.4%
Cost of Revenue	$725.3B	$773.7B	$848.9B	$890.8B	$3.36T
Gross Profit	$4.28T	$4.28T	$5.49T	$5.46T	$4.29T
Gross Margin	85.5%	84.7%	86.6%	86.0%	56.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$696.4B	$728.9B	$798.0B	$846.0B	$0
Operating Expenses	$3.91T	$3.98T	$5.03T	$4.55T	$3.17T
Operating Income	$370.0B	$296.6B	$462.3B	$907.4B	$1.12T
Operating Margin	7.4%	5.9%	7.3%	14.3%	14.6%
Interest Expense	$15.5B	$10.4B	$10.5B	$11.8B	$16.5B
Income Before Tax	$370.0B	$296.6B	$462.3B	$907.4B	$1.12T
Tax Expense	$104.1B	$82.0B	$89.4B	$210.7B	$276.1B
Net Income	$262.8B	$211.0B	$369.3B	$691.7B	$834.8B
Net Margin	5.2%	4.2%	5.8%	10.9%	10.9%
EPS (Diluted)	$158.11	$99.90	$231.78	$445.46	$560.83
EBITDA	$482.6B	$414.0B	$593.7B	$1.04T	$1.25T
Shares Outstanding	1.66B	1.62B	1.59B	1.55B	1.49B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$0	$1.39T	$1.82T	$1.34T	$1.90T	$2.56T	$1.83T	$1.46T
Cost of Revenue	$0	$0	$0	$4.6B	$5.7B	$906.2B	$865.0B	$915.3B
Gross Profit	$0	$1.39T	$1.82T	$1.34T	$1.90T	$1.65T	$964.7B	$547.4B
Gross Margin	—	100.0%	100.0%	99.8%	100.0%	64.6%	52.7%	37.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$199.9B	$205.6B	$232.9B	$213.4B	$0	$0	$0
Operating Expenses	$0	$199.9B	$205.6B	$232.9B	$213.4B	$1.29T	$742.7B	$365.2B
Operating Income	$0	$1.19T	$1.62T	$1.11T	$1.69T	$302.4B	$222.1B	$182.2B
Operating Margin	—	85.6%	88.7%	82.7%	88.8%	11.8%	12.1%	12.5%
Interest Expense	$0	$2.9B	$3.0B	$3.0B	$23M	$3.4B	$4.1B	$5.0B
Income Before Tax	$0	$314.2B	$228.7B	$93.5B	$297.5B	$363.9B	$222.1B	$182.2B
Tax Expense	$0	$58.2B	$60.8B	$26.4B	$73.6B	$89.2B	$52.7B	$48.2B
Net Income	$0	$254.7B	$167.1B	$65.6B	$222.8B	$273.6B	$168.4B	$132.6B
Net Margin	—	18.4%	9.2%	4.9%	11.7%	10.7%	9.2%	9.1%
EPS (Diluted)	$128.80	$161.34	$109.23	$43.25	$147.36	$183.00	$114.50	$91.07
EBITDA	$0	$317.1B	$231.8B	$96.5B	$2.1B	$367.3B	$226.1B	$187.2B
Shares Outstanding	1.59B	1.58B	1.53B	1.55B	1.51B	1.50B	1.48B	1.45B

MSADY OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet