Also trades as: 0440.HK (HKSE) · $vol 2M · DAHSF (OTC) · $vol 0M

$16.53

+0.00 (+0.00%)

OTC · Financial Services · Banks - Regional · Tech Score Buy · Power 72 · $1.8B mcap · 59M float · 0.0000% daily turnover · Short 55% of daily vol

Revenue

$7.1B +14.2% ▲

5Y CAGR: -5.9%

Gross Profit

$7.1B +14.2% ▲

5Y CAGR: -5.9%

Operating Income

$3.6B +22.7% ▲

5Y CAGR: +13.0%

Net Income

$1.7B +5.1% ▲

5Y CAGR: -0.4%

EPS (Diluted)

$13.08 +6.1% ▲

5Y CAGR: -3.8%

EBITDA

$0 +0.0% ▲

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$4.4B	$4.5B	$4.5B	$6.2B	$7.1B
YoY Growth	-54.2%	+3.2%	-1.0%	+38.0%	+14.2%
Cost of Revenue	$0	$1.2B	$2.6B	$0	$0
Gross Profit	$4.4B	$4.5B	$6.9B	$6.2B	$7.1B
Gross Margin	100.0%	100.0%	153.1%	100.0%	100.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$150M	$97M	$108M	$103M	$97M
Operating Expenses	$2.9B	$4.0B	$4.9B	$3.2B	$3.5B
Operating Income	$1.5B	$1.7B	$1.6B	$3.0B	$3.6B
Operating Margin	34.6%	36.4%	35.7%	47.6%	51.2%
Interest Expense	$2.5B	$1.2B	$2.6B	$6.6B	$6.8B
Income Before Tax	$1.9B	$2.1B	$2.0B	$2.4B	$2.5B
Tax Expense	$343M	$323M	$381M	$287M	$346M
Net Income	$1.2B	$1.3B	$1.2B	$1.6B	$1.7B
Net Margin	26.3%	28.8%	27.2%	25.7%	23.6%
EPS (Diluted)	$10.86	$12.27	$10.80	$12.33	$13.08
EBITDA	$2.3B	$2.5B	$2.4B	$0	$0
Shares Outstanding	107M	107M	107M	107M	107M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$6.4B	$6.3B	$1.3B	$1.4B	$1.3B	$3.4B	$6.1B	$3.5B
Cost of Revenue	$0	$0	$60M	$0	$0	$0	$3.0B	$0
Gross Profit	$6.4B	$6.3B	$7.6B	$1.4B	$1.3B	$3.4B	$3.0B	$3.5B
Gross Margin	100.0%	100.0%	600.3%	100.0%	100.0%	100.0%	50.0%	100.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.5B	$1.4B	$747M	$742M	$824M	$1.6B	$1.3B	$1.4B
Operating Expenses	$534M	$729M	$747M	$742M	$824M	$1.6B	$2.0B	$2.5B
Operating Income	$547M	$865M	$514M	$674M	$462M	$1.7B	$1.0B	$1.8B
Operating Margin	8.5%	13.6%	40.8%	47.6%	35.9%	51.6%	16.7%	51.9%
Interest Expense	$113M	$149M	$187M	$0	$0	$0	$2.0B	$1.9B
Income Before Tax	$667M	$1.3B	$523M	$829M	$444M	$2.1B	$710M	$2.2B
Tax Expense	$198M	$102M	$185M	$94M	$79M	$249M	$134M	$296M
Net Income	$338M	$922M	$670M	$556M	$280M	$1.4B	$649M	$1.5B
Net Margin	5.3%	14.5%	53.2%	39.3%	21.8%	41.6%	10.7%	41.9%
EPS (Diluted)	$2.46	$8.22	$6.30	$4.38	$2.16	$11.40	$5.01	$12.93
EBITDA	$876M	$1.0B	$957M	$0	$0	$0	$1.1B	$1.9B
Shares Outstanding	107M	107M	107M	107M	107M	107M	107M	107M

DSFGY OTC