Also trades as: DNB.OL (OSL) · $vol 50M · 0O84.L (LSE) · $vol 12M · 0O84.IL (IOB) · $vol 12M · DNBBY (OTC) · $vol 2M

$33.21

-0.36 (-1.08%)

Weekly Expected Move ±5.9%

$29 $31 $33 $35 $37

OTC · Financial Services · Banks - Regional · Tech Score Sell · Power 48 · $47.6B mcap · 740M float · 0.0003% daily turnover · Short 50% of daily vol

Revenue

$201.5B +137.5% ▲

5Y CAGR: +22.6%

Gross Profit

$89.4B +5.5% ▲

5Y CAGR: +14.2%

Operating Income

$53.4B -1.9% ▼

5Y CAGR: +17.5%

Net Income

$43.5B -4.9% ▼

5Y CAGR: +17.0%

EPS (Diluted)

$28.45 -3.0% ▼

5Y CAGR: +18.8%

EBITDA

$57.1B +0.0% ▲

5Y CAGR: +16.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$63.6B	$97.1B	$180.3B	$84.8B	$201.5B
YoY Growth	-12.5%	+52.7%	+85.8%	-53.0%	+137.5%
Cost of Revenue	$7.3B	$31.4B	$101.7B	$0	$112.0B
Gross Profit	$56.3B	$65.7B	$78.6B	$84.8B	$89.4B
Gross Margin	88.5%	67.6%	43.6%	100.0%	44.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$675M	$841M	$916M	$913M	$999M
Operating Expenses	$23.6B	$25.1B	$28.2B	$30.4B	$36.0B
Operating Income	$32.7B	$40.6B	$50.4B	$54.4B	$53.4B
Operating Margin	51.4%	41.8%	28.0%	64.2%	26.5%
Interest Expense	$8.2B	$31.7B	$99.1B	$129.4B	$112.0B
Income Before Tax	$32.7B	$40.6B	$50.4B	$54.9B	$53.4B
Tax Expense	$7.5B	$7.4B	$10.8B	$9.1B	$9.9B
Net Income	$25.3B	$33.4B	$39.5B	$45.8B	$43.5B
Net Margin	39.8%	34.4%	21.9%	54.0%	21.6%
EPS (Diluted)	$15.74	$21.02	$24.93	$29.34	$28.45
EBITDA	$36.0B	$44.0B	$54.1B	$0	$57.1B
Shares Outstanding	1.55B	1.55B	1.54B	1.50B	1.47B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$53.8B	$52.7B	$52.3B	$53.5B	$49.0B	$47.3B	$45.2B	$47.3B
Cost of Revenue	$32.2B	$31.2B	$30.4B	$31.4B	$0	$24.1B	$23.6B	$25.5B
Gross Profit	$21.7B	$21.5B	$21.9B	$22.1B	$0	$23.1B	$21.5B	$21.8B
Gross Margin	40.2%	40.7%	41.8%	41.3%	0.0%	48.9%	47.7%	46.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$209M	$227M	$222M	$259M	$0	$295M	$5.1B	$276M
Operating Expenses	$6.4B	$8.1B	$8.3B	$9.0B	$0	$9.8B	$8.8B	$8.8B
Operating Income	$15.2B	$13.3B	$13.6B	$13.1B	$13.0B	$13.3B	$12.7B	$13.0B
Operating Margin	28.3%	25.3%	26.0%	24.5%	26.5%	28.2%	28.1%	27.5%
Interest Expense	$32.0B	$31.2B	$30.4B	$31.4B	$0	$24.1B	$23.6B	$25.5B
Income Before Tax	$15.2B	$13.3B	$13.6B	$13.1B	$13.3B	$13.3B	$12.7B	$13.0B
Tax Expense	$3.0B	$765M	$2.7B	$2.6B	$2.7B	$1.9B	$2.8B	$3.2B
Net Income	$12.2B	$12.6B	$10.8B	$10.4B	$10.2B	$11.6B	$9.9B	$9.8B
Net Margin	22.6%	24.0%	20.7%	19.5%	20.8%	24.5%	21.8%	20.7%
EPS (Diluted)	$7.83	$8.14	$7.04	$6.79	$7.00	$7.65	$6.54	$6.50
EBITDA	$16.2B	$14.2B	$14.5B	$14.1B	$13.0B	$12.9B	$13.6B	$13.9B
Shares Outstanding	1.48B	1.48B	1.48B	1.48B	147M	1.46B	1.46B	1.45B

DNBBF OTC