Also trades as: 0440.HK (HKSE) · $vol 2M · DSFGY (OTC) · $vol 0M

$3.34

+0.00 (+0.00%)

OTC · Financial Services · Banks - Regional · Tech Score Buy · Power 64 · $1.1B mcap · 177M float · 0.0000% daily turnover · Short 90% of daily vol

Revenue

$7.1B +42.9% ▲

5Y CAGR: -5.9%

Gross Profit

$7.1B +42.9% ▲

5Y CAGR: -5.9%

Operating Income

$3.6B +76.2% ▲

5Y CAGR: +13.0%

Net Income

$1.7B +5.1% ▲

5Y CAGR: -0.4%

EPS (Diluted)

$4.36 -12.4% ▼

5Y CAGR: -3.8%

EBITDA

$0 -100.0% ▼

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$8.7B	$7.5B	$10.1B	$5.0B	$7.1B
YoY Growth	-9.9%	-13.8%	+35.2%	-50.8%	+42.9%
Cost of Revenue	$0	$0	$0	$0	$0
Gross Profit	$8.7B	$7.5B	$10.1B	$5.0B	$7.1B
Gross Margin	100.0%	100.0%	100.0%	100.0%	100.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$150M	$97M	$3.0B	$103M	$97M
Operating Expenses	$917M	$1.0B	$890M	$2.9B	$3.5B
Operating Income	$1.3B	$1.3B	$1.3B	$2.1B	$3.6B
Operating Margin	15.2%	17.9%	13.2%	41.5%	51.2%
Interest Expense	$148M	$113M	$173M	$6.6B	$0
Income Before Tax	$1.9B	$2.1B	$2.0B	$2.4B	$2.5B
Tax Expense	$343M	$323M	$381M	$287M	$346M
Net Income	$1.2B	$1.3B	$1.2B	$1.6B	$1.7B
Net Margin	13.4%	17.5%	12.1%	32.1%	23.6%
EPS (Diluted)	$3.62	$4.09	$3.43	$4.98	$4.36
EBITDA	$2.3B	$0	$0	$2.0B	$0
Shares Outstanding	320M	320M	320M	320M	320M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$6.4B	$6.3B	$7.6B	$2.8B	$2.6B	$3.4B	$5.7B	$3.5B
Cost of Revenue	$0	$0	$60M	-$4.8B	$0	$0	$3.0B	$2.6B
Gross Profit	$6.4B	$6.3B	$7.6B	$7.6B	$2.6B	$3.4B	$2.6B	$3.5B
Gross Margin	100.0%	100.0%	99.2%	269.6%	100.0%	100.0%	46.4%	100.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.5B	$1.4B	$1.5B	$1.5B	$1.6B	$1.6B	$1.3B	$1.4B
Operating Expenses	$534M	$729M	$852M	$1.5B	$1.6B	$1.6B	$1.9B	$1.7B
Operating Income	$547M	$865M	$848M	$1.3B	$924M	$1.7B	$1.0B	$1.8B
Operating Margin	8.5%	13.6%	11.1%	47.6%	35.9%	51.6%	17.9%	51.9%
Interest Expense	$113M	$149M	$187M	$183M	$0	$0	$2.0B	$1.9B
Income Before Tax	$667M	$1.3B	$1.0B	$1.2B	$626M	$2.1B	$711M	$2.2B
Tax Expense	$198M	$102M	$185M	$188M	$158M	$249M	$134M	$296M
Net Income	$338M	$922M	$670M	$1.1B	$561M	$1.4B	$651M	$1.5B
Net Margin	5.3%	14.5%	8.8%	39.3%	21.8%	41.6%	11.5%	41.8%
EPS (Diluted)	$0.82	$2.74	$1.37	$3.47	$1.44	$3.79	$1.66	$4.31
EBITDA	$876M	$1.0B	$957M	$1.4B	$752M	$1.6B	$1.0B	$1.9B
Shares Outstanding	320M	320M	320M	321M	320M	321M	320M	41M

DAHSF OTC