Also trades as: PKO.WA (WSE) · $vol 74M · PSZKF (OTC) · $vol 0M

$31.32

+0.26 (+0.82%)

Weekly Expected Move ±6.2%

$27 $29 $31 $33 $35

OTC · Financial Services · Banks · Tech Score Neutral · Power 55 · $39.2B mcap · 881M float · 0.0047% daily turnover · Short 43% of daily vol

Revenue

$30.5B -21.6% ▼

5Y CAGR: +13.7%

Gross Profit

$20.9B -27.6% ▼

5Y CAGR: +7.5%

Operating Income

$13.2B +4.0% ▲

Net Income

$10.2B +9.7% ▲

EPS (Diluted)

$8.19 +10.1% ▲

EBITDA

$13.6B -4.3% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$15.8B	$25.6B	$37.1B	$38.9B	$30.5B
YoY Growth	-1.6%	+62.3%	+44.9%	+4.7%	-21.6%
Cost of Revenue	$686M	$8.3B	$12.9B	$10.0B	$9.5B
Gross Profit	$15.1B	$17.3B	$24.2B	$28.9B	$20.9B
Gross Margin	95.7%	67.5%	65.2%	74.3%	68.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.8B	$3.2B	$1.9B	$2.1B	$5.2B
Operating Expenses	$8.6B	$12.5B	$15.7B	$16.1B	$7.8B
Operating Income	$6.5B	$4.8B	$8.6B	$12.7B	$13.2B
Operating Margin	41.3%	18.6%	23.1%	32.8%	43.5%
Interest Expense	$686M	$8.3B	$12.9B	$10.0B	$8.7B
Income Before Tax	$6.5B	$4.8B	$8.6B	$12.7B	$13.1B
Tax Expense	$1.6B	$1.5B	$3.1B	$3.4B	$3.2B
Net Income	$4.9B	$3.3B	$5.5B	$9.3B	$10.2B
Net Margin	30.9%	12.9%	14.8%	23.9%	33.5%
EPS (Diluted)	$3.90	$2.65	$4.40	$7.44	$8.19
EBITDA	$7.7B	$6.0B	$9.9B	$14.3B	$13.6B
Shares Outstanding	1.25B	1.25B	1.25B	1.25B	1.25B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$9.8B	$10.3B	$10.0B	$10.2B	$10.1B	$173M	$7.3B	$9.3B
Cost of Revenue	$2.5B	$2.4B	$2.3B	$2.3B	$2.3B	$2.6B	$1.8B	$2.1B
Gross Profit	$7.3B	$7.9B	$7.7B	$7.9B	$7.8B	-$2.4B	$7.3B	$7.2B
Gross Margin	75.0%	76.4%	76.6%	77.1%	77.5%	-1408.8%	100.0%	77.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$467M	$823M	$528M	$500M	$480M	$1.5B	$1.3B	$1.4B
Operating Expenses	$3.7B	$4.6B	$4.3B	$4.3B	$4.1B	$4.5B	$3.8B	$2.8B
Operating Income	$3.6B	$3.3B	$3.4B	$3.6B	$3.7B	$3.2B	$4.7B	$4.5B
Operating Margin	37.2%	32.1%	33.8%	34.9%	36.6%	1829.6%	64.3%	47.9%
Interest Expense	$2.5B	$2.4B	$2.3B	$2.3B	$2.3B	$2.1B	$1.9B	$1.8B
Income Before Tax	$3.6B	$3.3B	$3.4B	$3.6B	$3.7B	$3.1B	$4.0B	$4.5B
Tax Expense	$1.2B	$850M	$914M	$895M	$867M	$490M	$1.4B	$1.6B
Net Income	$2.5B	$2.4B	$2.5B	$2.7B	$2.8B	$2.7B	$2.5B	$2.8B
Net Margin	25.1%	23.8%	24.7%	26.1%	28.1%	1571.8%	34.3%	30.4%
EPS (Diluted)	$1.97	$1.96	$1.98	$2.13	$2.27	$2.15	$2.02	$2.29
EBITDA	$4.0B	$3.7B	$3.8B	$4.0B	$4.1B	$2.5B	$4.2B	$4.5B
Shares Outstanding	1.25B	1.25B	1.25B	1.25B	1.25B	1.25B	1.25B	1.25B

PSZKY OTC