Also trades as: MZTF.TA (TLV) · $vol 52M

$77.00

+0.00 (+0.00%)

OTC · Financial Services · Banks - Regional · Tech Score Buy · Power 61 · $20.0B mcap · 153M float · 0.0001% daily turnover · Short 100% of daily vol

Revenue

$29.4B +2.8% ▲

5Y CAGR: +34.1%

Gross Profit

$14.3B -2.4% ▼

5Y CAGR: +16.1%

Operating Income

$9.1B -4.3% ▼

5Y CAGR: +29.2%

Net Income

$5.6B +2.7% ▲

5Y CAGR: +28.3%

EPS (Diluted)

$21.47 +2.1% ▲

5Y CAGR: +26.3%

EBITDA

$9.4B +1.1% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$10.6B	$13.1B	$13.3B	$28.7B	$29.4B
YoY Growth	+55.8%	+23.9%	+1.4%	+115.1%	+2.8%
Cost of Revenue	$0	$0	$0	$14.0B	$15.1B
Gross Profit	$10.6B	$13.1B	$13.3B	$14.7B	$14.3B
Gross Margin	100.0%	100.0%	100.0%	51.2%	48.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$220M	$278M	$4.8B	$216M	$4.2B
Operating Expenses	$5.6B	$6.2B	$4.8B	$4.6B	$5.2B
Operating Income	$5.0B	$7.0B	$8.6B	$9.5B	$9.1B
Operating Margin	47.5%	53.0%	64.3%	33.2%	30.9%
Interest Expense	$2.9B	$6.0B	$12.0B	$14.0B	$14.9B
Income Before Tax	$5.0B	$7.0B	$7.7B	$9.0B	$9.1B
Tax Expense	$1.7B	$2.4B	$2.7B	$3.3B	$3.3B
Net Income	$3.2B	$4.5B	$4.9B	$5.5B	$5.6B
Net Margin	30.1%	34.0%	36.9%	19.0%	19.0%
EPS (Diluted)	$12.35	$17.38	$19.00	$21.02	$21.47
EBITDA	$0	$0	$0	$9.3B	$9.4B
Shares Outstanding	258M	257M	258M	260M	82M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$7.8B	$6.5B	$6.9B	$7.9B	$8.1B	$6.5B	$7.0B	$8.1B
Cost of Revenue	$4.0B	$0	$3.4B	$4.1B	$4.3B	$3.4B	$3.6B	$4.4B
Gross Profit	$3.8B	$3.4B	$3.5B	$3.8B	$3.8B	$3.2B	$3.4B	$3.7B
Gross Margin	48.9%	51.7%	51.1%	48.1%	47.2%	48.4%	48.5%	46.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.1B	$1.2B	$1.1B	$0	$0	$975M	$1.0B	$1.0B
Operating Expenses	$1.1B	$1.2B	$1.4B	$1.4B	$1.4B	$1.1B	$1.3B	$1.3B
Operating Income	$2.6B	$2.2B	$2.1B	$2.4B	$2.5B	$2.1B	$2.1B	$2.4B
Operating Margin	33.2%	33.1%	30.3%	30.6%	30.5%	32.6%	30.1%	30.2%
Interest Expense	$4.0B	$3.1B	$3.4B	$4.1B	$4.3B	$3.1B	$3.5B	$4.3B
Income Before Tax	$2.4B	$2.1B	$2.1B	$2.4B	$2.5B	$2.1B	$2.1B	$2.4B
Tax Expense	$898M	$700M	$764M	$910M	$935M	$668M	$840M	$956M
Net Income	$1.4B	$1.3B	$1.3B	$1.5B	$1.5B	$1.4B	$1.2B	$1.4B
Net Margin	18.4%	20.0%	18.6%	18.4%	18.3%	21.4%	17.6%	17.6%
EPS (Diluted)	$5.49	$5.03	$4.94	$5.56	$5.68	$5.36	$4.72	$5.43
EBITDA	$2.4B	$2.1B	$2.2B	$2.5B	$2.5B	$2.2B	$2.2B	$2.5B
Shares Outstanding	260M	260M	261M	261M	261M	82M	83M	88M

MZTFF OTC