$13.65

-1.81 (-11.71%)

Weekly Expected Move ±13.0%

$10 $12 $14 $15 $17

OTC · Utilities · Regulated Electric · Tech Score Buy · Power 66 · $6.5B mcap · 435M float · 0.0005% daily turnover · Short 27% of daily vol

Revenue

$2.38T +1.1% ▲

5Y CAGR: +9.4%

Gross Profit

$238.4B +19.5% ▲

5Y CAGR: -1.0%

Operating Income

$239.2B +19.9% ▲

5Y CAGR: +25.5%

Net Income

$162.8B +26.4% ▲

5Y CAGR: +38.6%

EPS (Diluted)

$333.94 +28.4% ▲

5Y CAGR: +42.4%

EBITDA

$509.8B +10.5% ▲

5Y CAGR: +12.4%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.74T	$2.22T	$2.14T	$2.36T	$2.38T
YoY Growth	+14.5%	+27.4%	-3.7%	+10.2%	+1.1%
Cost of Revenue	$1.53T	$2.13T	$1.88T	$2.16T	$2.14T
Gross Profit	$214.8B	$87.3B	$254.9B	$199.6B	$238.4B
Gross Margin	12.3%	3.9%	11.9%	8.5%	10.0%
R&D Expenses	$4.8B	$4.8B	$0	$0	$0
SG&A Expenses	$161.3B	$155.5B	$4.7B	$0	$0
Operating Expenses	$165.5B	$155.2B	$1M	$1M	-$814M
Operating Income	$48.6B	-$67.9B	$254.9B	$199.6B	$239.2B
Operating Margin	2.8%	-3.1%	11.9%	8.5%	10.0%
Interest Expense	$25.0B	$27.9B	$28.1B	$30.0B	$36.5B
Income Before Tax	$25.5B	-$73.0B	$225.0B	$180.5B	$220.4B
Tax Expense	$16.8B	-$18.5B	$56.7B	$50.0B	$55.4B
Net Income	$6.9B	-$56.4B	$166.4B	$128.8B	$162.8B
Net Margin	0.4%	-2.5%	7.8%	5.5%	6.8%
EPS (Diluted)	$10.09	$-123.80	$342.30	$260.14	$333.94
EBITDA	$273.9B	$180.4B	$503.0B	$461.2B	$509.8B
Shares Outstanding	473M	473M	473M	473M	473M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$501.2B	$650.0B	$564.2B	$641.5B	$498.3B	$640.4B	$531.0B	$608.9B
Cost of Revenue	$399.0B	$643.6B	$463.8B	$518.1B	$360.2B	$530.7B	$483.5B	$600.2B
Gross Profit	$102.2B	$6.5B	$100.3B	$123.4B	$138.2B	$109.7B	$47.5B	$8.7B
Gross Margin	20.4%	1.0%	17.8%	19.2%	27.7%	17.1%	8.9%	1.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$0	$0	$0	$0
Operating Expenses	$52.3B	-$52.3B	$357.9B	-$225.2B	$76.3B	$12M	-$436M	-$554M
Operating Income	$49.8B	$58.8B	-$257.6B	$348.5B	$61.9B	$109.7B	$47.9B	$9.3B
Operating Margin	9.9%	9.0%	-45.7%	54.3%	12.4%	17.1%	9.0%	1.5%
Interest Expense	$7.1B	$5.5B	$3.5B	$6.7B	$6.1B	$8.4B	$9.0B	$9.4B
Income Before Tax	$50.6B	$52.3B	$50.3B	$27.4B	$59.0B	$108.0B	$51.4B	-$8.0B
Tax Expense	$13.7B	$14.3B	$15.3B	$6.7B	$12.2B	$29.8B	$13.0B	-$2.0B
Net Income	$36.6B	$37.6B	$34.6B	$19.9B	$46.7B	$77.8B	$38.5B	-$7.7B
Net Margin	7.3%	5.8%	6.1%	3.1%	9.4%	12.1%	7.3%	-1.3%
EPS (Diluted)	$77.49	$73.49	$73.16	$29.86	$98.92	$165.00	$81.50	$-27.16
EBITDA	$112.3B	$121.5B	$102.8B	$113.3B	$124.5B	$183.4B	$120.7B	$78.4B
Shares Outstanding	473M	473M	473M	473M	473M	473M	473M	472M

KYSEY OTC