Also trades as: 6146.T (JPX) · $vol 652M · DSCSY (OTC) · $vol 12M

$402.96

+13.55 (+3.48%)

Weekly Expected Move ±9.7%

$325 $364 $403 $442 $481

OTC · Technology · Semiconductors · Tech Score Buy · Power 70 · $43.7B mcap · 87M float · 0.0011% daily turnover · Short 2% of daily vol

Revenue

$439.6B +11.8% ▲

5Y CAGR: +19.2%

Gross Profit

$307.4B +10.8% ▲

5Y CAGR: +23.5%

Operating Income

$185.2B +11.0% ▲

5Y CAGR: +28.4%

Net Income

$136.4B +10.1% ▲

5Y CAGR: +28.4%

EPS (Diluted)

$1254.27 +10.1% ▲

5Y CAGR: +28.3%

EBITDA

$200.1B +11.8% ▲

5Y CAGR: +27.3%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$253.8B	$284.1B	$307.6B	$393.3B	$439.6B
YoY Growth	+38.8%	+12.0%	+8.2%	+27.9%	+11.8%
Cost of Revenue	$99.8B	$99.7B	$98.9B	$115.7B	$132.2B
Gross Profit	$154.0B	$184.5B	$208.6B	$277.6B	$307.4B
Gross Margin	60.7%	64.9%	67.8%	70.6%	69.9%
R&D Expenses	$19.9B	$22.4B	$27.3B	$31.7B	$0
SG&A Expenses	$42.6B	$51.7B	$59.9B	$110.7B	$122.3B
Operating Expenses	$62.5B	$74.1B	$87.2B	$110.7B	$122.3B
Operating Income	$91.5B	$110.4B	$121.5B	$166.8B	$185.2B
Operating Margin	36.0%	38.8%	39.5%	42.4%	42.1%
Interest Expense	$0	$0	$0	$0	$0
Income Before Tax	$92.3B	$112.8B	$114.6B	$168.1B	$185.0B
Tax Expense	$26.0B	$29.9B	$30.4B	$44.1B	$48.5B
Net Income	$66.2B	$82.9B	$84.2B	$123.9B	$136.4B
Net Margin	26.1%	29.2%	27.4%	31.5%	31.0%
EPS (Diluted)	$609.56	$762.98	$774.26	$1139.05	$1254.27
EBITDA	$100.0B	$120.7B	$132.5B	$178.9B	$200.1B
Shares Outstanding	109M	109M	109M	109M	109M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$82.8B	$96.2B	$93.6B	$120.7B	$89.9B	$106.1B	$109.4B	$133.9B
Cost of Revenue	$25.1B	$27.2B	$26.9B	$36.5B	$28.7B	$32.6B	$31.5B	$39.1B
Gross Profit	$57.7B	$69.0B	$66.6B	$84.2B	$61.3B	$73.5B	$77.9B	$94.8B
Gross Margin	69.7%	71.7%	71.2%	69.8%	68.1%	69.3%	71.2%	70.8%
R&D Expenses	$0	$0	$0	$31.7B	$0	$0	$0	$0
SG&A Expenses	$24.3B	$26.5B	$27.5B	$32.5B	$26.8B	$28.8B	$30.7B	$35.9B
Operating Expenses	$24.3B	$26.5B	$27.5B	$32.5B	$26.8B	$28.8B	$30.7B	$35.9B
Operating Income	$33.4B	$42.6B	$39.1B	$51.7B	$34.5B	$44.8B	$47.1B	$58.9B
Operating Margin	40.3%	44.2%	41.8%	42.9%	38.3%	42.2%	43.1%	44.0%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$33.5B	$41.3B	$41.9B	$51.5B	$33.7B	$45.6B	$46.8B	$58.8B
Tax Expense	$9.7B	$11.5B	$10.0B	$12.8B	$9.9B	$12.9B	$10.1B	$15.6B
Net Income	$23.7B	$29.7B	$31.8B	$38.6B	$23.8B	$32.6B	$36.8B	$43.2B
Net Margin	28.6%	30.9%	34.0%	32.0%	26.4%	30.7%	33.6%	32.2%
EPS (Diluted)	$218.85	$272.29	$293.53	$351.32	$219.22	$300.00	$337.92	$396.25
EBITDA	$36.1B	$45.4B	$41.9B	$54.7B	$34.5B	$49.2B	$50.7B	$62.9B
Shares Outstanding	108M	109M	108M	110M	108M	109M	109M	109M

DISPF OTC