Also trades as: JYSK.CO (CPH) · $vol 14M · JYSKF (OTC) · $vol 0M

$26.71

+0.00 (+0.00%)

Pre-Market: $30.13 (+3.42, +12.80%)

OTC · Financial Services · Banks - Regional · Tech Score Sell · Power 46 · $7.6B mcap · 32M float · 0.0002% daily turnover · Short 90% of daily vol

Revenue

$26.7B +89.4% ▲

5Y CAGR: +25.7%

Gross Profit

$14.4B +2.3% ▲

5Y CAGR: +11.1%

Operating Income

$7.0B -4.7% ▼

5Y CAGR: +27.0%

Net Income

$5.4B +1.9% ▲

5Y CAGR: +27.5%

EPS (Diluted)

$17.10 +6.8% ▲

5Y CAGR: +34.1%

EBITDA

$7.7B -0.4% ▼

5Y CAGR: +22.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$9.2B	$9.5B	$14.7B	$14.1B	$26.7B
YoY Growth	+8.1%	+2.9%	+55.6%	-4.4%	+89.4%
Cost of Revenue	$0	$0	$15.3B	$16.6B	$12.2B
Gross Profit	$9.2B	$9.5B	$14.8B	$14.1B	$14.4B
Gross Margin	100.0%	100.0%	100.8%	100.2%	54.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.9B	$1.9B	$2.4B	$2.3B	$2.5B
Operating Expenses	$5.4B	$5.5B	$7.0B	$7.0B	$7.2B
Operating Income	$4.0B	$10.0B	$8.2B	$7.3B	$7.0B
Operating Margin	43.8%	105.2%	55.3%	51.9%	26.2%
Interest Expense	$3.7B	$5.4B	$15.3B	$16.6B	$12.2B
Income Before Tax	$4.0B	$4.6B	$7.9B	$7.2B	$7.3B
Tax Expense	$851M	$805M	$2.0B	$1.9B	$1.8B
Net Income	$3.2B	$3.8B	$5.7B	$5.3B	$5.4B
Net Margin	34.5%	39.6%	39.0%	37.7%	20.3%
EPS (Diluted)	$8.48	$11.07	$17.87	$16.01	$17.10
EBITDA	$4.6B	$5.2B	$8.6B	$7.8B	$7.7B
Shares Outstanding	354M	326M	321M	315M	301M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$3.6B	$7.4B	$6.8B	$6.5B	$3.5B	$6.8B	$6.0B	$6.8B
Cost of Revenue	-$3.3B	$3.9B	$3.4B	$3.0B	$0	$2.9B	$2.9B	$3.0B
Gross Profit	$6.9B	$3.5B	$3.4B	$3.4B	$0	$3.9B	$3.1B	$3.8B
Gross Margin	191.4%	47.3%	50.4%	52.9%	0.0%	57.5%	52.0%	56.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$606M	$0	$1.6B	$0	-$2.1B	$1.5B	$0
Operating Expenses	$3.6B	$1.7B	$1.7B	$1.7B	$0	$2.0B	$1.7B	$1.9B
Operating Income	$3.3B	$1.8B	$1.7B	$1.7B	$1.9B	$1.6B	$1.4B	$1.9B
Operating Margin	91.4%	23.9%	24.9%	26.8%	55.2%	23.7%	23.5%	27.6%
Interest Expense	$0	$3.9B	$3.4B	$3.0B	$0	$2.9B	$2.9B	$3.0B
Income Before Tax	$1.9B	$1.7B	$1.7B	$1.7B	$1.9B	$1.9B	$1.4B	$1.9B
Tax Expense	$505M	$425M	$442M	$451M	$472M	$476M	$370M	$486M
Net Income	$1.4B	$1.3B	$1.3B	$1.3B	$1.4B	$1.4B	$1.0B	$1.4B
Net Margin	37.8%	17.2%	18.4%	19.8%	39.8%	20.8%	17.4%	20.4%
EPS (Diluted)	$4.34	$3.85	$3.88	$4.00	$4.60	$4.60	$3.39	$4.58
EBITDA	$2.1B	$1.8B	$1.9B	$1.9B	$1.9B	$2.0B	$1.6B	$1.9B
Shares Outstanding	312M	312M	307M	302M	302M	292M	290M	286M

JYSKY OTC