Also trades as: DANSKE.CO (CPH) · $vol 47M · DNSKF (OTC) · $vol 0M

$27.79

+0.33 (+1.20%)

Weekly Expected Move ±3.0%

$26 $27 $28 $29 $29

OTC · Financial Services · Banks - Regional · Tech Score Sell · Power 45 · $44.9B mcap · 637M float · 0.0085% daily turnover · Short 61% of daily vol

Revenue

$95.2B +68.7% ▲

5Y CAGR: +2.8%

Gross Profit

$56.8B +0.8% ▲

5Y CAGR: +4.1%

Operating Income

$29.5B -4.6% ▼

5Y CAGR: +36.2%

Net Income

$23.0B -2.5% ▼

5Y CAGR: +38.1%

EPS (Diluted)

$13.40 -3.6% ▼

5Y CAGR: +41.4%

EBITDA

$30.5B +0.0% ▲

5Y CAGR: +19.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$78.3B	$68.7B	$94.2B	$56.4B	$95.2B
YoY Growth	-5.4%	-12.2%	+37.1%	-40.1%	+68.7%
Cost of Revenue	$30.9B	$24.6B	$41.1B	$0	$38.3B
Gross Profit	$47.4B	$44.1B	$53.1B	$56.4B	$56.8B
Gross Margin	60.5%	64.1%	56.4%	100.0%	59.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$8.7B	$9.7B	$8.2B	$8.3B	$7.9B
Operating Expenses	$30.8B	$45.8B	$26.4B	$25.5B	$26.1B
Operating Income	$16.6B	-$1.7B	$26.7B	$31.0B	$29.5B
Operating Margin	21.2%	-2.5%	28.3%	54.9%	31.0%
Interest Expense	$30.9B	$24.6B	$41.1B	$43.8B	$38.3B
Income Before Tax	$16.6B	-$1.7B	$26.7B	$31.2B	$30.7B
Tax Expense	$3.7B	$2.9B	$5.4B	$7.6B	$7.4B
Net Income	$12.9B	-$4.6B	$21.3B	$23.6B	$23.0B
Net Margin	16.5%	-6.7%	22.6%	41.9%	24.2%
EPS (Diluted)	$7.30	$-2.98	$12.36	$13.90	$13.40
EBITDA	$21.4B	$3.0B	$30.9B	$0	$30.5B
Shares Outstanding	1.71B	1.73B	1.72B	1.71B	1.65B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$24.9B	$26.8B	$24.4B	$23.9B	$22.5B	$24.5B	$23.7B	$25.5B
Cost of Revenue	$11.1B	$12.2B	$10.5B	$9.9B	$8.8B	$9.2B	$9.7B	$10.3B
Gross Profit	$13.8B	$14.6B	$13.9B	$14.0B	$13.7B	$15.3B	$14.0B	$15.2B
Gross Margin	55.4%	54.5%	57.1%	58.6%	60.9%	62.5%	59.0%	59.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$0	$0	$0	$0
Operating Expenses	$5.9B	$6.6B	$6.3B	$6.6B	$6.3B	$6.9B	$6.4B	$6.8B
Operating Income	$7.9B	$8.0B	$7.6B	$7.4B	$7.4B	$8.3B	$7.6B	$8.3B
Operating Margin	31.8%	29.7%	31.1%	31.0%	32.8%	34.1%	32.1%	32.8%
Interest Expense	$11.1B	$12.2B	$10.5B	$9.9B	$8.8B	$9.2B	$9.7B	$10.3B
Income Before Tax	$7.9B	$8.0B	$7.6B	$7.4B	$7.4B	$8.3B	$7.6B	$8.3B
Tax Expense	$1.8B	$2.0B	$1.8B	$1.9B	$1.9B	$2.0B	$1.9B	$2.1B
Net Income	$6.2B	$6.0B	$5.8B	$5.5B	$5.5B	$6.3B	$5.7B	$6.2B
Net Margin	24.7%	22.3%	23.6%	22.9%	24.6%	25.5%	24.0%	24.4%
EPS (Diluted)	$3.60	$3.50	$3.45	$3.28	$3.35	$3.82	$3.50	$3.80
EBITDA	$7.9B	$8.0B	$7.6B	$7.4B	$7.4B	$8.3B	$7.6B	$8.3B
Shares Outstanding	1.71B	1.71B	1.71B	1.67B	1.65B	1.64B	1.62B	1.63B

DNKEY OTC