Also trades as: 9793.T (JPX) · $vol 3M

$21.61

+0.00 (+0.00%)

OTC · Industrials · Waste Management · Tech Score Buy · Power 69 · $1.0B mcap · 35M float · 0.0002% daily turnover · Short 100% of daily vol

Revenue

$72.1B +7.1% ▲

5Y CAGR: +6.9%

Gross Profit

$24.0B +6.7% ▲

5Y CAGR: +175.1%

Operating Income

$14.6B +2.2% ▲

5Y CAGR: +7.4%

Net Income

$9.2B -1.4% ▼

5Y CAGR: +7.1%

EPS (Diluted)

$194.12 +0.4% ▲

5Y CAGR: +8.9%

EBITDA

$18.3B +0.4% ▲

5Y CAGR: +7.9%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$56.9B	$58.6B	$69.2B	$67.3B	$72.1B
YoY Growth	+10.4%	+3.0%	+18.2%	-2.8%	+7.1%
Cost of Revenue	$328M	$287M	$46.5B	$44.9B	$48.1B
Gross Profit	$166M	$143M	$22.7B	$22.4B	$24.0B
Gross Margin	0.3%	0.2%	32.8%	33.4%	33.3%
R&D Expenses	$957K	$1M	$260M	$181M	$184M
SG&A Expenses	$53M	$48M	$810M	$962M	$9.1B
Operating Expenses	$54M	$50M	$7.9B	$8.1B	$9.3B
Operating Income	$12.9B	$12.7B	$14.8B	$14.3B	$14.6B
Operating Margin	22.8%	21.7%	21.4%	21.3%	20.3%
Interest Expense	$5M	$5M	$18M	$32M	$44M
Income Before Tax	$13.0B	$13.0B	$15.2B	$14.7B	$14.6B
Tax Expense	$3.9B	$3.8B	$4.7B	$4.6B	$4.7B
Net Income	$8.4B	$8.7B	$9.5B	$9.3B	$9.2B
Net Margin	14.7%	14.8%	13.7%	13.8%	12.7%
EPS (Diluted)	$164.02	$174.21	$193.07	$193.38	$194.12
EBITDA	$15.5B	$15.5B	$17.9B	$18.3B	$18.3B
Shares Outstanding	51M	50M	49M	48M	47M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$16.7B	$16.1B	$17.2B	$17.3B	$17.9B	$18.2B	$18.3B	$17.4B
Cost of Revenue	$10.8B	$10.7B	$11.4B	$12.0B	$11.9B	$12.2B	$11.9B	$11.6B
Gross Profit	$5.9B	$5.4B	$5.9B	$5.3B	$6.0B	$6.0B	$6.4B	$5.8B
Gross Margin	35.1%	33.6%	34.0%	30.7%	33.3%	32.7%	34.8%	33.2%
R&D Expenses	$48M	$0	$0	$181M	$0	$0	$0	$0
SG&A Expenses	$1.9B	$2.0B	$2.1B	$1.8B	$2.1B	$2.3B	$2.5B	$2.5B
Operating Expenses	$2.0B	$2.0B	$2.1B	$2.1B	$2.1B	$2.3B	$2.5B	$2.5B
Operating Income	$3.9B	$3.4B	$3.8B	$3.2B	$3.8B	$3.6B	$3.9B	$3.3B
Operating Margin	23.4%	21.3%	22.0%	18.5%	21.4%	19.9%	21.0%	18.9%
Interest Expense	$7M	$9M	$0	$60K	$62K	$75K	$10M	$14M
Income Before Tax	$4.2B	$3.5B	$3.8B	$3.2B	$3.9B	$3.6B	$3.9B	$3.2B
Tax Expense	$1.3B	$1.1B	$1.2B	$945M	$1.2B	$1.2B	$1.3B	$1.0B
Net Income	$2.7B	$2.2B	$2.4B	$2.0B	$2.4B	$2.3B	$2.3B	$2.1B
Net Margin	16.1%	13.6%	14.0%	11.7%	13.6%	12.5%	12.8%	12.0%
EPS (Diluted)	$55.53	$45.71	$50.11	$41.97	$51.01	$48.03	$50.00	$43.83
EBITDA	$4.7B	$4.4B	$4.6B	$4.1B	$4.7B	$4.5B	$4.8B	$4.3B
Shares Outstanding	48M	48M	48M	48M	48M	47M	47M	47M

DSKIF OTC