Also trades as: 9682.T (JPX) · $vol 4M

$7.99

+0.00 (+0.00%)

OTC · Technology · Information Technology Services · Tech Score Neutral · Power 45 · $1.3B mcap · 124M float · 0.0003% daily turnover · Short 100% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions Dark Pool Short Interest

Income Trends

Revenue

$136.1B +8.1% ▲

5Y CAGR: +8.5%

Gross Profit

$29.5B +3.8% ▲

5Y CAGR: +10.3%

Operating Income

$16.5B +14.1% ▲

5Y CAGR: +8.9%

Net Income

$11.7B +10.2% ▲

5Y CAGR: +9.1%

EPS (Diluted)

$73.50 +15.8% ▲

5Y CAGR: +12.2%

EBITDA

$17.8B +9.4% ▲

5Y CAGR: +8.7%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$94.5B	$106.1B	$115.7B	$125.9B	$136.1B
YoY Growth	+4.4%	+12.4%	+9.0%	+8.8%	+8.1%
Cost of Revenue	$75.3B	$85.3B	$91.3B	$97.5B	$106.6B
Gross Profit	$19.1B	$20.8B	$24.4B	$28.4B	$29.5B
Gross Margin	20.3%	19.6%	21.1%	22.5%	21.6%
R&D Expenses	$226M	$294M	$184M	$0	$0
SG&A Expenses	$921M	$1.2B	$11.7B	$2.7B	$12.9B
Operating Expenses	$7.9B	$9.1B	$12.4B	$13.9B	$12.9B
Operating Income	$11.2B	$11.7B	$12.5B	$14.5B	$16.5B
Operating Margin	11.9%	11.0%	10.8%	11.5%	12.2%
Interest Expense	$31M	$28M	$19M	$6M	$5M
Income Before Tax	$11.4B	$11.6B	$11.6B	$15.1B	$17.0B
Tax Expense	$3.5B	$3.6B	$4.2B	$4.5B	$5.2B
Net Income	$7.9B	$8.0B	$7.3B	$10.6B	$11.7B
Net Margin	8.3%	7.5%	6.3%	8.4%	8.6%
EPS (Diluted)	$43.20	$45.35	$42.12	$63.45	$73.50
EBITDA	$12.0B	$12.4B	$12.7B	$16.3B	$17.8B
Shares Outstanding	182M	176M	173M	168M	160M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$28.9B	$31.0B	$31.1B	$34.9B	$32.9B	$34.5B	$31.4B	$37.1B
Cost of Revenue	$22.7B	$24.1B	$24.1B	$26.8B	$25.7B	$26.9B	$24.1B	$29.8B
Gross Profit	$6.2B	$6.9B	$7.1B	$8.1B	$7.2B	$7.6B	$7.4B	$7.3B
Gross Margin	21.3%	22.2%	22.7%	23.1%	21.9%	22.0%	23.5%	19.8%
R&D Expenses	$0	$0	$0	$168M	$0	$0	$0	$0
SG&A Expenses	$3.2B	$3.4B	$3.2B	$3.3B	$3.5B	$3.2B	$3.1B	$3.2B
Operating Expenses	$3.2B	$3.4B	$3.2B	$3.9B	$3.5B	$3.2B	$3.1B	$3.2B
Operating Income	$3.0B	$3.5B	$3.9B	$4.2B	$3.8B	$4.4B	$4.2B	$4.1B
Operating Margin	10.3%	11.2%	12.5%	11.9%	11.4%	12.7%	13.5%	11.1%
Interest Expense	$1M	$2M	$0	$7K	$7K	$2M	$0	$2M
Income Before Tax	$3.0B	$3.6B	$4.0B	$4.5B	$4.0B	$4.2B	$4.5B	$4.2B
Tax Expense	$973M	$1.2B	$1.2B	$1.1B	$1.3B	$1.4B	$1.4B	$1.1B
Net Income	$2.0B	$2.4B	$2.7B	$3.4B	$2.7B	$2.8B	$3.1B	$3.1B
Net Margin	7.1%	7.8%	8.8%	9.9%	8.2%	8.1%	9.7%	8.5%
EPS (Diluted)	$11.94	$13.88	$16.42	$21.07	$16.79	$17.63	$19.23	$19.17
EBITDA	$3.2B	$3.9B	$4.2B	$4.4B	$4.0B	$4.8B	$4.8B	$4.4B
Shares Outstanding	171M	174M	165M	163M	161M	161M	159M	159M

DTSOF OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet