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

$119.62

+0.00 (+0.00%)

OTC · Financial Services · Banks - Regional · Tech Score Buy · Power 70 · $14.6B mcap · 123M float · 0.0003% daily turnover · Short 55% of daily vol

Revenue

$25.3B -7.1% ▼

5Y CAGR: +18.2%

Gross Profit

$11.6B -27.3% ▼

5Y CAGR: +3.3%

Operating Income

$5.8B -15.9% ▼

5Y CAGR: +31.1%

Net Income

$3.8B -11.1% ▼

5Y CAGR: +31.3%

EPS (Diluted)

$30.90 -1.6% ▼

5Y CAGR: +29.8%

EBITDA

$6.1B -20.7% ▼

5Y CAGR: +24.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$11.4B	$15.5B	$25.4B	$27.3B	$25.3B
YoY Growth	+3.9%	+36.2%	+63.9%	+7.2%	-7.1%
Cost of Revenue	$962M	$3.0B	$9.8B	$11.3B	$11.6B
Gross Profit	$10.4B	$12.5B	$15.7B	$16.0B	$11.6B
Gross Margin	91.6%	80.6%	61.6%	58.5%	45.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$467M	$567M	$619M	$543M	$378M
Operating Expenses	$6.1B	$7.2B	$9.1B	$9.0B	$6.8B
Operating Income	$4.3B	$5.3B	$6.6B	$6.9B	$5.8B
Operating Margin	38.0%	34.3%	26.0%	25.5%	23.1%
Interest Expense	$962M	$3.0B	$9.8B	$11.3B	$11.2B
Income Before Tax	$4.3B	$5.3B	$6.6B	$7.0B	$5.7B
Tax Expense	$1.5B	$1.8B	$2.3B	$2.6B	$2.1B
Net Income	$2.8B	$3.5B	$4.2B	$4.3B	$3.8B
Net Margin	24.3%	22.5%	16.5%	15.7%	15.0%
EPS (Diluted)	$23.80	$28.70	$33.90	$31.40	$30.90
EBITDA	$4.9B	$5.9B	$7.2B	$7.7B	$6.1B
Shares Outstanding	116M	122M	124M	136M	123M

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	$6.5B
Cost of Revenue	$3.0B	$2.9B	$3.0B	$3.0B	$3.3B	$2.9B	$3.0B	$3.1B
Gross Profit	$4.2B	$3.9B	$4.0B	$3.5B	$3.4B	$3.0B	$2.9B	$3.4B
Gross Margin	58.3%	57.8%	57.3%	53.5%	50.4%	50.6%	49.2%	52.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$941M	$3.3B	$1.0B	$1.0B
Operating Expenses	$2.3B	$2.3B	$2.2B	$1.7B	$1.6B	$1.9B	$1.5B	$1.6B
Operating Income	$1.9B	$1.7B	$1.7B	$1.8B	$1.8B	$513M	$1.4B	$2.2B
Operating Margin	25.9%	24.6%	25.1%	27.9%	26.4%	8.6%	24.6%	34.5%
Interest Expense	$3.0B	$2.9B	$3.0B	$3.0B	$3.3B	$1.9B	$2.8B	$3.2B
Income Before Tax	$1.9B	$1.7B	$1.7B	$1.8B	$1.8B	$333M	$1.4B	$1.9B
Tax Expense	$724M	$616M	$673M	$667M	$683M	$305M	$585M	$779M
Net Income	$1.1B	$1.0B	$1.0B	$1.1B	$1.1B	$522M	$932M	$1.2B
Net Margin	15.7%	15.4%	15.0%	17.1%	16.9%	8.8%	15.8%	18.5%
EPS (Diluted)	$8.80	$8.10	$8.40	$9.00	$9.20	$4.30	$7.60	$8.90
EBITDA	$2.1B	$1.9B	$1.9B	$2.0B	$1.9B	$246M	$1.6B	$2.0B
Shares Outstanding	129M	129M	124M	123M	123M	123M	123M	123M

ISDAY OTC