Also trades as: 6146.T (JPX) · $vol 652M · DISPF (OTC) · $vol 0M

$39.73

+1.78 (+4.69%)

Weekly Expected Move ±6.2%

$35 $37 $40 $42 $45

OTC · Technology · Semiconductors · Tech Score Buy · Power 63 · $43.1B mcap · 87M float · 0.336% daily turnover · Short 41% of daily vol

Revenue

$463.2B +17.8% ▲

5Y CAGR: +20.4%

Gross Profit

$323.9B +16.7% ▲

5Y CAGR: +24.8%

Operating Income

$195.1B +17.0% ▲

5Y CAGR: +29.8%

Net Income

$143.7B +16.0% ▲

5Y CAGR: +29.7%

EPS (Diluted)

$132.62 +16.0% ▲

5Y CAGR: +29.8%

EBITDA

$210.8B +17.8% ▲

5Y CAGR: +28.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$253.8B	$284.1B	$307.6B	$393.3B	$463.2B
YoY Growth	+38.8%	+12.0%	+8.2%	+27.9%	+17.8%
Cost of Revenue	$99.8B	$99.7B	$98.9B	$115.7B	$139.3B
Gross Profit	$154.0B	$184.5B	$208.6B	$277.6B	$323.9B
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	$128.8B
Operating Expenses	$62.5B	$74.1B	$87.2B	$110.7B	$128.8B
Operating Income	$91.5B	$110.4B	$121.5B	$166.8B	$195.1B
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	$194.9B
Tax Expense	$26.0B	$29.9B	$30.4B	$44.1B	$51.1B
Net Income	$66.2B	$82.9B	$84.2B	$123.9B	$143.7B
Net Margin	26.1%	29.2%	27.4%	31.5%	31.0%
EPS (Diluted)	$60.96	$76.30	$77.43	$114.33	$132.62
EBITDA	$100.0B	$120.7B	$132.5B	$179.0B	$210.8B
Shares Outstanding	1.09B	1.09B	1.09B	1.08B	1.09B

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	$106.4B	$111.3B	$135.5B
Cost of Revenue	$25.1B	$27.2B	$26.9B	$36.5B	$28.7B	$32.7B	$32.0B	$39.6B
Gross Profit	$57.7B	$69.0B	$66.6B	$84.2B	$61.3B	$73.8B	$79.2B	$95.9B
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	$28.9B	$31.3B	$36.3B
Operating Expenses	$24.3B	$26.5B	$27.5B	$32.5B	$26.8B	$28.9B	$31.3B	$36.3B
Operating Income	$33.4B	$42.6B	$39.1B	$51.7B	$34.5B	$44.9B	$47.9B	$59.6B
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	$45.7B	$47.6B	$59.5B
Tax Expense	$9.7B	$11.5B	$10.0B	$12.8B	$9.9B	$12.9B	$10.2B	$15.8B
Net Income	$23.7B	$29.7B	$31.8B	$38.6B	$23.8B	$32.7B	$37.4B	$43.7B
Net Margin	28.6%	30.9%	34.0%	32.0%	26.4%	30.7%	33.6%	32.2%
EPS (Diluted)	$21.88	$27.23	$29.35	$35.13	$21.92	$30.00	$34.37	$39.95
EBITDA	$36.1B	$45.4B	$41.9B	$54.7B	$34.5B	$49.3B	$51.6B	$63.7B
Shares Outstanding	1.08B	1.09B	1.08B	1.10B	1.08B	1.09B	1.09B	1.09B

DSCSY OTC