$1.09

+0.00 (+0.00%)

OTC · Industrials · Conglomerates · Tech Score Strong Sell · Power 45 · $144.7M mcap · 32M float · 0.0001% daily turnover · Short 77% of daily vol

Revenue

$84.5B -17.5% ▼

5Y CAGR: +4.5%

Gross Profit

$0 -100.0% ▼

Operating Income

$63.6B +168.4% ▲

5Y CAGR: +47.6%

Net Income

$15.4B -18.7% ▼

5Y CAGR: +21.4%

EPS (Diluted)

$117.60 -17.8% ▼

5Y CAGR: +92.9%

EBITDA

$71.9B +70.3% ▲

5Y CAGR: +31.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$108.3B	$142.6B	$122.8B	$102.4B	$84.5B
YoY Growth	+60.0%	+31.6%	-13.9%	-16.6%	-17.5%
Cost of Revenue	$69.7B	$68.5B	$68.7B	$60.7B	$0
Gross Profit	$38.7B	$74.1B	$54.1B	$41.7B	$0
Gross Margin	35.7%	52.0%	44.1%	40.7%	0.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$636M	$820M	$1.0B	$1.5B	$12.6B
Operating Expenses	$14.1B	$24.9B	$5.8B	$18.0B	$12.6B
Operating Income	$27.2B	$53.1B	$48.4B	$23.7B	$63.6B
Operating Margin	25.1%	37.3%	39.4%	23.2%	75.3%
Interest Expense	$887M	$1.0B	$893M	$2.7B	$1.5B
Income Before Tax	$27.4B	$53.2B	$41.2B	$30.6B	$0
Tax Expense	$1.8B	$4.7B	$4.3B	$3.1B	$3.0B
Net Income	$18.4B	$31.1B	$24.7B	$19.0B	$15.4B
Net Margin	17.0%	21.8%	20.1%	18.5%	18.3%
EPS (Diluted)	$13.90	$23.40	$18.60	$143.00	$117.60
EBITDA	$37.0B	$62.0B	$50.7B	$42.2B	$71.9B
Shares Outstanding	133M	133M	133M	133M	132M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$21.8B	$25.0B	$31.9B	$29.7B	$26.0B	$21.1B	$31.7B	$36.7B
Cost of Revenue	$14.5B	$14.5B	$21.0B	$19.7B	$19.8B	$15.8B	$20.9B	$22.3B
Gross Profit	$7.4B	$10.5B	$10.8B	$10.0B	$6.2B	$7.7B	$10.8B	$14.3B
Gross Margin	33.7%	42.1%	34.0%	33.7%	23.8%	36.5%	34.1%	39.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$538M	$418M	$4.8B	$0	-$1.1B	$1.2B	$4.5B
Operating Expenses	$3.0B	$6.5B	$4.9B	$4.8B	$3.9B	$4.3B	$5.0B	$5.2B
Operating Income	$4.3B	$4.0B	$5.9B	$5.2B	$2.3B	$3.2B	$5.9B	$9.1B
Operating Margin	19.7%	16.0%	18.6%	17.6%	8.9%	15.1%	18.5%	24.9%
Interest Expense	$636M	$681M	$1.0B	$1.1B	$1.1B	$1.1B	$1.0B	$1.0B
Income Before Tax	$6.2B	$5.7B	$8.0B	$6.4B	$3.7B	$4.9B	$7.4B	$10.6B
Tax Expense	$854M	$173M	$1.3B	$1.0B	$637M	$632M	$1.0B	$1.9B
Net Income	$4.0B	$3.8B	$5.1B	$4.0B	$2.7B	$3.3B	$5.0B	$6.6B
Net Margin	18.3%	15.3%	16.0%	13.5%	10.3%	15.6%	15.7%	17.9%
EPS (Diluted)	$30.10	$28.90	$38.00	$30.00	$20.00	$25.10	$37.40	$49.50
EBITDA	$9.3B	$8.6B	$11.9B	$10.4B	$7.7B	$8.2B	$9.1B	$11.6B
Shares Outstanding	133M	133M	133M	133M	133M	132M	133M	133M

DMCHY OTC