Also trades as: 2432.T (JPX) · $vol 20M

$16.35

+0.00 (+0.00%)

OTC · Technology · Software - Application · Tech Score Buy · Power 66 · $1.5B mcap · 46M float · 0.0001% daily turnover · Short 100% of daily vol

Revenue

$148.6B -9.4% ▼

5Y CAGR: +1.6%

Gross Profit

$79.9B -13.8% ▼

5Y CAGR: +1.3%

Operating Income

$27.8B -3.9% ▼

5Y CAGR: +4.4%

Net Income

$19.2B -20.8% ▼

5Y CAGR: -5.6%

EPS (Diluted)

$172.56 -20.4% ▼

5Y CAGR: -3.6%

EBITDA

$34.9B -8.5% ▼

5Y CAGR: -1.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$130.9B	$134.9B	$136.7B	$164.0B	$148.6B
YoY Growth	-4.5%	+3.1%	+1.3%	+19.9%	-9.4%
Cost of Revenue	$64.9B	$70.8B	$75.7B	$71.4B	$68.8B
Gross Profit	$65.9B	$64.1B	$61.0B	$92.6B	$79.9B
Gross Margin	50.4%	47.5%	44.6%	56.5%	53.7%
R&D Expenses	$64M	$806M	$770M	$0	$0
SG&A Expenses	$54.9B	$57.2B	$60.6B	$60.2B	$52.0B
Operating Expenses	$57.2B	$59.9B	$89.3B	$63.7B	$52.0B
Operating Income	$11.5B	$4.2B	-$28.3B	$29.0B	$27.8B
Operating Margin	8.8%	3.1%	-20.7%	17.7%	18.7%
Interest Expense	$1.5B	$182M	$824M	$1.2B	$3.8B
Income Before Tax	$29.4B	$13.6B	-$28.1B	$31.8B	$25.9B
Tax Expense	-$1.2B	$4.9B	$2.1B	$8.9B	$7.4B
Net Income	$30.5B	$8.9B	-$28.7B	$24.2B	$19.2B
Net Margin	23.3%	6.6%	-21.0%	14.8%	12.9%
EPS (Diluted)	$256.20	$76.70	$-257.60	$216.92	$172.56
EBITDA	$17.8B	$10.4B	-$20.8B	$38.2B	$34.9B
Shares Outstanding	119M	115M	111M	112M	111M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$34.0B	$36.3B	$46.5B	$47.3B	$41.7B	$42.0B	$31.3B	$33.5B
Cost of Revenue	$17.8B	$18.6B	$17.2B	$17.8B	$16.9B	$18.0B	$16.5B	$17.3B
Gross Profit	$16.2B	$17.7B	$29.2B	$29.5B	$24.8B	$24.0B	$14.8B	$16.1B
Gross Margin	47.7%	48.7%	62.9%	62.4%	59.5%	57.2%	47.3%	48.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$14.2B	$13.6B	$13.9B	$18.5B	$12.3B	$12.5B	$12.8B	$14.3B
Operating Expenses	$14.3B	$13.6B	$13.8B	$21.5B	$11.0B	$12.5B	$12.8B	$14.3B
Operating Income	$1.9B	$4.1B	$15.5B	$8.0B	$13.8B	$11.5B	$2.0B	$1.8B
Operating Margin	5.6%	11.3%	33.3%	16.9%	33.1%	27.3%	6.4%	5.5%
Interest Expense	$64M	$2.1B	$0	$1.2B	$3M	$82M	$113M	$3.2B
Income Before Tax	$4.5B	$1.4B	$17.1B	$8.8B	$15.9B	$14.1B	-$5.5B	$1.5B
Tax Expense	$1.6B	$1.8B	$4.7B	$764M	$4.8B	$2.2B	$1.0B	-$616M
Net Income	$3.1B	-$53M	$12.8B	$8.4B	$11.2B	$12.0B	-$6.2B	$2.2B
Net Margin	9.0%	-0.1%	27.5%	17.9%	26.8%	28.5%	-19.8%	6.7%
EPS (Diluted)	$27.38	$-0.48	$114.39	$75.56	$100.22	$107.36	$-55.71	$20.77
EBITDA	$3.1B	$4.8B	$16.8B	$13.6B	$15.5B	$13.2B	-$5.6B	$3.7B
Shares Outstanding	111M	111M	112M	112M	112M	112M	111M	109M

DNACF OTC