Also trades as: 9104.T (JPX) · $vol 133M · MSLOY (OTC) · $vol 1M

$45.92

+0.00 (+0.00%)

OTC · Industrials · Marine Shipping · Tech Score Buy · Power 71 · $15.8B mcap · 295M float · 0.0001% daily turnover · Short 100% of daily vol

Revenue

$1.84T +3.4% ▲

5Y CAGR: +13.1%

Gross Profit

$329.7B +3.8% ▲

5Y CAGR: +32.6%

Operating Income

$127.8B -15.3% ▼

Net Income

$214.6B -49.6% ▼

5Y CAGR: +19.0%

EPS (Diluted)

$623.14 -47.4% ▼

5Y CAGR: +20.0%

EBITDA

$297.1B -50.4% ▼

5Y CAGR: +32.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.27T	$1.61T	$1.63T	$1.78T	$1.84T
YoY Growth	+28.0%	+27.0%	+1.0%	+9.1%	+3.4%
Cost of Revenue	$1.12T	$1.38T	$1.38T	$1.46T	$1.51T
Gross Profit	$151.9B	$235.5B	$248.9B	$317.7B	$329.7B
Gross Margin	12.0%	14.6%	15.3%	17.9%	17.9%
R&D Expenses	$1.3B	$1.7B	$1.6B	$0	$0
SG&A Expenses	$95.6B	$128.1B	$128.8B	$166.8B	$201.9B
Operating Expenses	$96.9B	$126.8B	$145.8B	$166.8B	$201.9B
Operating Income	$55.0B	$108.7B	$103.1B	$150.9B	$127.8B
Operating Margin	4.3%	6.7%	6.3%	8.5%	7.0%
Interest Expense	$11.4B	$17.3B	$18.3B	$18.6B	$43.0B
Income Before Tax	$733.0B	$819.2B	$295.4B	$452.7B	$240.5B
Tax Expense	$18.8B	$20.9B	$32.5B	$26.3B	$25.3B
Net Income	$708.8B	$796.1B	$261.7B	$425.5B	$214.6B
Net Margin	55.8%	49.4%	16.1%	24.0%	11.7%
EPS (Diluted)	$1960.97	$2196.52	$721.05	$1184.45	$623.14
EBITDA	$141.4B	$200.4B	$416.2B	$598.9B	$297.1B
Shares Outstanding	361M	362M	363M	359M	345M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$435.9B	$464.7B	$418.0B	$456.7B	$432.7B	$443.3B	$476.1B	$482.7B
Cost of Revenue	$356.7B	$376.1B	$384.9B	$428.2B	$351.6B	$359.8B	$393.5B	$400.5B
Gross Profit	$79.3B	$88.6B	$33.1B	$28.5B	$81.1B	$83.5B	$82.6B	$82.2B
Gross Margin	18.2%	19.1%	7.9%	6.2%	18.7%	18.8%	17.3%	17.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$38.6B	$40.1B	$38.8B	$49.4B	$44.0B	$48.3B	$51.6B	$57.7B
Operating Expenses	$38.6B	$40.1B	$0	$329M	$44.0B	$48.3B	$51.6B	$57.7B
Operating Income	$40.7B	$48.5B	$33.1B	$28.5B	$37.1B	$35.2B	$30.9B	$24.4B
Operating Margin	9.3%	10.4%	7.9%	6.2%	8.6%	7.9%	6.5%	5.1%
Interest Expense	$3.5B	$0	$0	$1.7B	$972M	$9.8B	$11.5B	$12.5B
Income Before Tax	$114.9B	$145.1B	$135.5B	$57.3B	$61.7B	$74.3B	$84.4B	$19.9B
Tax Expense	$7.5B	$5.8B	$14.1B	-$1.1B	$7.2B	$9.3B	$22.0B	-$13.3B
Net Income	$107.1B	$139.6B	$121.4B	$57.3B	$52.8B	$64.3B	$64.4B	$33.0B
Net Margin	24.6%	30.0%	29.0%	12.5%	12.2%	14.5%	13.5%	6.8%
EPS (Diluted)	$294.95	$384.41	$337.30	$163.12	$152.66	$186.00	$186.96	$95.87
EBITDA	$66.3B	$78.6B	$63.2B	$60.4B	$69.0B	$121.1B	$138.8B	$74.4B
Shares Outstanding	363M	363M	360M	351M	346M	344M	344M	344M

MSLOF OTC