Also trades as: 7735.T (JPX) · $vol 288M

$82.75

+0.00 (+0.00%)

OTC · Technology · Semiconductors · Tech Score Sell · Power 47 · $15.6B mcap · 185M float · 0.0002% daily turnover · Short 95% of daily vol

Revenue

$609.6B -2.5% ▼

5Y CAGR: +13.7%

Gross Profit

$234.6B -0.3% ▼

5Y CAGR: +21.7%

Operating Income

$123.3B -9.1% ▼

5Y CAGR: +38.2%

Net Income

$92.6B -6.9% ▼

5Y CAGR: +43.6%

EPS (Diluted)

$488.93 -4.3% ▼

5Y CAGR: +26.0%

EBITDA

$138.0B -9.2% ▼

5Y CAGR: +35.0%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$411.9B	$460.8B	$504.9B	$625.3B	$609.6B
YoY Growth	+28.6%	+11.9%	+9.6%	+23.8%	-2.5%
Cost of Revenue	$277.5B	$305.8B	$322.4B	$390.0B	$374.9B
Gross Profit	$134.4B	$155.0B	$182.5B	$235.3B	$234.6B
Gross Margin	32.6%	33.6%	36.1%	37.6%	38.5%
R&D Expenses	$24.0B	$24.8B	$27.0B	$0	$38.0B
SG&A Expenses	$49.1B	$53.8B	$88.4B	$99.8B	$73.3B
Operating Expenses	$73.1B	$78.6B	$88.4B	$99.6B	$111.3B
Operating Income	$61.3B	$76.5B	$94.2B	$135.7B	$123.3B
Operating Margin	14.9%	16.6%	18.6%	21.7%	20.2%
Interest Expense	$307M	$219M	$197M	$135M	$81M
Income Before Tax	$56.8B	$78.5B	$94.2B	$139.0B	$127.5B
Tax Expense	$11.4B	$21.1B	$23.6B	$39.5B	$35.0B
Net Income	$45.5B	$57.5B	$70.6B	$99.5B	$92.6B
Net Margin	11.0%	12.5%	14.0%	15.9%	15.2%
EPS (Diluted)	$463.09	$592.63	$608.16	$511.15	$488.93
EBITDA	$70.8B	$87.5B	$105.2B	$152.0B	$138.0B
Shares Outstanding	98M	97M	116M	195M	189M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$134.2B	$143.2B	$182.6B	$165.3B	$135.8B	$140.5B	$151.2B	$181.5B
Cost of Revenue	$81.7B	$88.8B	$116.0B	$103.6B	$84.7B	$89.0B	$93.4B	$107.5B
Gross Profit	$52.5B	$54.4B	$66.6B	$61.8B	$51.1B	$51.5B	$57.8B	$74.0B
Gross Margin	39.2%	38.0%	36.5%	37.4%	37.7%	36.7%	38.2%	40.8%
R&D Expenses	$7.2B	$7.2B	$22.5B	$9.2B	$8.5B	$9.2B	$9.0B	$11.2B
SG&A Expenses	$24.8B	$23.9B	$24.2B	$26.9B	$26.7B	$19.9B	$17.7B	$17.5B
Operating Expenses	$24.8B	$23.9B	$24.2B	$26.7B	$26.7B	$29.1B	$26.7B	$28.7B
Operating Income	$27.8B	$30.5B	$42.4B	$35.1B	$24.4B	$22.4B	$31.0B	$45.4B
Operating Margin	20.7%	21.3%	23.2%	21.2%	18.0%	15.9%	20.5%	25.0%
Interest Expense	$0	$0	$0	$0	$333K	$31M	$35M	$0
Income Before Tax	$27.9B	$30.8B	$43.7B	$36.7B	$24.6B	$23.6B	$33.2B	$46.0B
Tax Expense	$9.7B	$10.1B	$13.0B	$6.7B	$7.9B	$8.2B	$10.1B	$8.7B
Net Income	$18.2B	$20.6B	$30.7B	$30.0B	$16.7B	$15.4B	$23.1B	$37.3B
Net Margin	13.6%	14.4%	16.8%	18.1%	12.3%	11.0%	15.3%	20.5%
EPS (Diluted)	$187.07	$211.72	$157.44	$154.42	$88.26	$81.00	$122.23	$196.53
EBITDA	$30.9B	$33.6B	$45.5B	$38.3B	$27.8B	$27.2B	$37.0B	$49.3B
Shares Outstanding	97M	97M	195M	194M	189M	189M	189M	189M

DINRF OTC