Also trades as: TISCO-R.BK (SET) · $vol 14M · TISCO.BK (SET) · $vol 14M · 47T.F (FSX) · $vol 0M

$30.50

+0.00 (+0.00%)

OTC · Financial Services · Banks - Regional · Tech Score Buy · Power 70 · $244.2M mcap · 7M float · 0.0001% daily turnover · Short 84% of daily vol

Revenue

$24.0B -3.0% ▼

5Y CAGR: +1.4%

Gross Profit

$17.1B -9.1% ▼

5Y CAGR: +1.2%

Operating Income

$8.0B -7.1% ▼

5Y CAGR: +1.1%

Net Income

$6.4B -7.1% ▼

5Y CAGR: +1.1%

EPS (Diluted)

$83.20 -3.5% ▼

5Y CAGR: +1.9%

EBITDA

$8.5B -7.9% ▼

5Y CAGR: +0.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$21.1B	$20.4B	$23.0B	$24.7B	$24.0B
YoY Growth	-5.5%	-3.4%	+12.5%	+7.6%	-3.0%
Cost of Revenue	$3.9B	$2.5B	$3.6B	$5.9B	$6.9B
Gross Profit	$17.2B	$18.0B	$19.4B	$18.8B	$17.1B
Gross Margin	81.4%	87.9%	84.3%	76.1%	71.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$6.2B	$6.6B	$7.4B	$7.2B	$7.4B
Operating Expenses	$8.7B	$9.0B	$10.3B	$10.2B	$9.1B
Operating Income	$8.5B	$9.0B	$9.1B	$8.6B	$8.0B
Operating Margin	40.2%	44.0%	39.6%	34.8%	33.3%
Interest Expense	$1.9B	$1.7B	$3.3B	$4.5B	$4.6B
Income Before Tax	$8.5B	$9.0B	$9.1B	$8.6B	$7.9B
Tax Expense	$1.7B	$1.8B	$1.8B	$1.7B	$1.6B
Net Income	$6.8B	$7.2B	$7.3B	$6.9B	$6.4B
Net Margin	32.1%	35.4%	31.8%	27.9%	26.7%
EPS (Diluted)	$84.70	$90.20	$91.20	$86.20	$83.20
EBITDA	$9.1B	$9.5B	$9.7B	$9.2B	$8.5B
Shares Outstanding	80M	80M	80M	80M	8M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$6.1B	$6.2B	$5.9B	$6.0B	$6.5B	$6.0B	$6.5B	$6.2B
Cost of Revenue	$1.5B	$1.5B	$1.4B	$1.6B	$1.8B	$1.6B	$1.8B	$1.5B
Gross Profit	$4.7B	$4.7B	$4.5B	$4.5B	$4.7B	$4.4B	$4.7B	$4.7B
Gross Margin	75.9%	75.7%	76.5%	74.1%	72.5%	72.9%	71.7%	76.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.8B	$1.8B	$1.8B	$1.7B	$1.8B	$2.0B	$1.8B	$2.0B
Operating Expenses	$2.5B	$2.6B	$2.5B	$2.4B	$2.5B	$1.7B	$2.4B	$2.5B
Operating Income	$2.1B	$2.1B	$2.1B	$2.0B	$2.2B	$2.0B	$2.2B	$2.2B
Operating Margin	34.8%	34.1%	34.7%	33.8%	33.4%	33.4%	34.4%	35.9%
Interest Expense	$1.1B	$1.1B	$1.0B	$1.0B	$943M	$1.7B	$1.0B	$925M
Income Before Tax	$2.1B	$2.1B	$2.1B	$2.0B	$2.2B	$2.0B	$2.2B	$2.2B
Tax Expense	$423M	$415M	$409M	$402M	$425M	$398M	$441M	$433M
Net Income	$1.7B	$1.7B	$1.6B	$1.6B	$1.7B	$1.6B	$1.8B	$1.8B
Net Margin	27.9%	27.4%	27.8%	27.2%	26.8%	26.8%	27.6%	28.9%
EPS (Diluted)	$21.40	$21.30	$20.50	$20.50	$21.60	$20.60	$22.60	$22.60
EBITDA	$2.3B	$2.3B	$2.2B	$2.2B	$2.3B	$2.2B	$2.4B	$2.2B
Shares Outstanding	80M	80M	80M	80M	8M	8M	80M	80M

TSCFY OTC