Also trades as: DSCT.TA (TLV) · $vol 48M · ISDAY (OTC) · $vol 0M

$10.53

+0.00 (+0.00%)

OTC · Financial Services · Banks - Regional · Tech Score Buy · Power 65 · $12.9B mcap · 1.22B float · 0.0000% daily turnover · Short 80% of daily vol

Revenue

$25.2B -7.7% ▼

5Y CAGR: +18.1%

Gross Profit

$12.6B -21.3% ▼

5Y CAGR: +4.9%

Operating Income

$6.3B -9.0% ▼

5Y CAGR: +33.2%

Net Income

$4.1B -3.8% ▼

5Y CAGR: +33.4%

EPS (Diluted)

$3.33 +6.1% ▲

5Y CAGR: +31.7%

EBITDA

$6.6B -14.1% ▼

5Y CAGR: +26.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$10.4B	$12.5B	$25.4B	$27.3B	$25.2B
YoY Growth	-4.9%	+20.0%	+103.3%	+7.2%	-7.7%
Cost of Revenue	$0	$0	$9.8B	$11.3B	$12.6B
Gross Profit	$10.4B	$12.5B	$15.7B	$16.0B	$12.6B
Gross Margin	100.0%	100.0%	61.6%	58.5%	49.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$467M	$567M	$619M	$543M	$378M
Operating Expenses	$6.9B	$7.2B	$9.1B	$9.0B	$6.4B
Operating Income	$3.6B	$5.3B	$6.6B	$6.9B	$6.3B
Operating Margin	34.2%	42.4%	26.0%	25.5%	25.1%
Interest Expense	$962M	$3.0B	$9.8B	$11.3B	$12.2B
Income Before Tax	$4.3B	$5.3B	$6.6B	$7.0B	$6.1B
Tax Expense	$1.5B	$1.8B	$2.3B	$2.6B	$2.3B
Net Income	$2.8B	$3.5B	$4.2B	$4.3B	$4.1B
Net Margin	26.6%	27.9%	16.5%	15.7%	16.4%
EPS (Diluted)	$2.38	$2.87	$3.39	$3.14	$3.33
EBITDA	$0	$0	$7.2B	$7.7B	$6.6B
Shares Outstanding	1.16B	1.22B	1.24B	1.29B	387M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$7.2B	$6.8B	$6.9B	$6.5B	$6.7B	$5.9B	$5.9B	$3.4B
Cost of Revenue	$3.0B	$2.9B	$3.0B	$3.0B	$3.3B	$3.1B	$3.0B	$3.1B
Gross Profit	$4.2B	$3.9B	$4.0B	$3.5B	$3.4B	$2.9B	$2.9B	$3.4B
Gross Margin	58.3%	57.8%	57.3%	53.5%	50.4%	48.5%	49.2%	99.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$955M	$1.1B	$995M	$1.0B
Operating Expenses	$2.3B	$2.3B	$2.2B	$1.7B	$1.6B	$1.8B	$1.5B	$1.5B
Operating Income	$1.9B	$1.7B	$1.7B	$1.8B	$1.8B	$1.1B	$1.4B	$2.2B
Operating Margin	25.9%	24.6%	25.1%	27.9%	26.4%	18.7%	24.6%	65.9%
Interest Expense	$3.0B	$2.9B	$3.0B	$3.0B	$3.3B	$2.8B	$2.8B	$3.2B
Income Before Tax	$1.9B	$1.7B	$1.7B	$1.8B	$1.8B	$1.1B	$1.4B	$1.9B
Tax Expense	$724M	$616M	$673M	$667M	$693M	$312M	$583M	$779M
Net Income	$1.1B	$1.0B	$1.0B	$1.1B	$1.1B	$856M	$930M	$1.2B
Net Margin	15.7%	15.4%	15.0%	17.1%	16.9%	14.4%	15.9%	35.4%
EPS (Diluted)	$0.88	$0.81	$0.84	$0.90	$0.92	$0.70	$0.76	$0.99
EBITDA	$2.1B	$1.9B	$1.9B	$2.0B	$1.9B	$1.3B	$1.6B	$2.0B
Shares Outstanding	1.29B	1.29B	1.24B	1.23B	1.23B	390M	391M	414M

ISDAF OTC