Also trades as: FSR.JO (JNB) · $vol 61M · FANDY (OTC) · $vol 0M

$5.82

+0.00 (+0.00%)

OTC · Financial Services · Banks · Tech Score Buy · Power 64 · $32.6B mcap · 5.55B float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$132.9B +0.1% ▲

5Y CAGR: +7.0%

Gross Profit

$145.2B +9.3% ▲

5Y CAGR: +8.9%

Operating Income

$53.8B -57.8% ▼

5Y CAGR: -10.1%

Net Income

$37.6B -13.7% ▼

5Y CAGR: +6.4%

EPS (Diluted)

$6.88 -8.0% ▼

5Y CAGR: +7.6%

EBITDA

$56.2B -10.3% ▼

5Y CAGR: +5.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$107.6B	$119.4B	$139.6B	$132.8B	$132.9B
YoY Growth	+13.3%	+11.0%	+16.9%	-4.8%	+0.1%
Cost of Revenue	$48.5B	$75.5B	$0	$0	$99.6B
Gross Profit	$107.6B	$119.4B	$139.6B	$132.8B	$145.2B
Gross Margin	100.0%	100.0%	100.0%	100.0%	109.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$6.3B	$7.3B	$6.9B	$5.4B	$7.2B
Operating Expenses	$67.8B	$79.5B	$139.6B	$5.4B	$93.5B
Operating Income	$103.7B	$114.4B	$121.5B	$127.4B	$53.8B
Operating Margin	96.4%	95.8%	87.1%	95.9%	40.5%
Interest Expense	$54.5B	$75.5B	$106.1B	$0	$85.5B
Income Before Tax	$46.8B	$50.9B	$53.0B	$57.9B	$53.6B
Tax Expense	$12.2B	$12.2B	$11.8B	$12.7B	$11.8B
Net Income	$33.6B	$37.5B	$39.7B	$43.5B	$37.6B
Net Margin	31.2%	31.4%	28.5%	32.8%	28.3%
EPS (Diluted)	$5.84	$6.49	$6.81	$7.48	$6.88
EBITDA	$51.7B	$55.6B	$0	$0	$56.2B
Shares Outstanding	5.61B	5.61B	5.60B	5.60B	338M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$95.8B	$107.9B	$62.8B	$123.3B	$65.5B	$67.4B	$135.3B	$108.0B
Cost of Revenue	$0	$0	$0	$0	$0	$0	$59.1B	$40.8B
Gross Profit	$95.8B	$107.9B	$16.3B	$123.3B	$65.5B	$67.4B	$76.2B	$67.3B
Gross Margin	100.0%	100.0%	25.9%	100.0%	100.0%	100.0%	56.3%	62.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$83.0B	$1.2B	$4.3B	$0	$0
Operating Expenses	$33.9B	$37.2B	$1.2B	$4.2B	$1.2B	$4.3B	$44.6B	$47.0B
Operating Income	-$1.1B	$374M	$61.6B	$59.9B	$64.3B	$63.1B	$32.4B	$21.6B
Operating Margin	-1.2%	0.3%	98.0%	48.6%	98.2%	93.7%	24.0%	20.0%
Interest Expense	$0	$0	$0	$0	$0	$0	$51.8B	$33.9B
Income Before Tax	$25.7B	$24.1B	$27.8B	$25.2B	$29.8B	$28.1B	$31.6B	$20.3B
Tax Expense	$6.3B	$5.7B	$6.8B	$5.0B	$7.1B	$5.6B	$7.7B	$4.1B
Net Income	$150.8B	$172.0B	$20.3B	$19.4B	$21.9B	$21.6B	$23.9B	$13.8B
Net Margin	157.4%	159.4%	32.2%	15.8%	33.5%	32.1%	17.7%	12.8%
EPS (Diluted)	$26.92	$30.68	$3.48	$3.33	$3.76	$3.72	$4.14	$2.74
EBITDA	$1.2B	$2.8B	$2.4B	$25.9B	$0	$1.7B	$33.9B	$24.9B
Shares Outstanding	5.61B	5.61B	5.61B	5.60B	5.60B	5.60B	335M	339M

FANDF OTC