Financhill
Buy
56

BMA Quote, Financials, Valuation and Earnings

Last price:
$89.98
Seasonality move :
7.61%
Day range:
$89.63 - $92.66
52-week range:
$38.30 - $118.42
Dividend yield:
2.38%
P/E ratio:
20.80x
P/S ratio:
1.23x
P/B ratio:
1.69x
Volume:
177.1K
Avg. volume:
393K
1-year change:
-7.64%
Market cap:
$5.8B
Revenue:
$6.9B
EPS (TTM):
$4.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2B $3.9B $5.9B $14.7B $6.9B
Revenue Growth (YoY) -29.67% 91.71% 52.73% 147.45% -52.97%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $588M $1.1B $2.4B $8.1B $2.4B
Operating Expenses -$412.8M -$985.4M -$2.2B -$6.9B -$3B
Operating Income $412.8M $985.4M $2.2B $6.9B $3B
 
Net Interest Expenses $59.8M $47.1M $50.5M $88.9M $94.4M
EBT. Incl. Unusual Items $601.5M $301.4M $478.8M $2.4B $389.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $173.2M $17.5M $148.8M $959.2M $35.8M
Net Income to Company $1.6B $1.5B $3.2B $7.2B $395.6M
 
Minority Interest in Earnings $5.1K $7.8K $54.1K $1.2M $1.1M
Net Income to Common Excl Extra Items $428.2M $284.9M $329.2M $2B $355.1M
 
Basic EPS (Cont. Ops) $6.70 $4.46 $5.15 $31.20 $5.54
Diluted EPS (Cont. Ops) $6.70 $4.46 $5.15 $31.20 $5.54
Weighted Average Basic Share $63.9M $63.9M $63.9M $63.9M $63.9M
Weighted Average Diluted Share $63.9M $63.9M $63.9M $63.9M $63.9M
 
EBITDA -- -- -- -- --
EBIT $1.5B $1.3B $2.8B $8B $2.5B
 
Revenue (Reported) $2B $3.9B $5.9B $14.7B $6.9B
Operating Income (Reported) $412.8M $985.4M $2.2B $6.9B $3B
Operating Income (Adjusted) $1.5B $1.3B $2.8B $8B $2.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $620.6M $1.4B $2.1B $1.2B $1B
Revenue Growth (YoY) 41.36% 124.11% 49.9% -43.38% -14.66%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $65.1M $449.8M -$366.1M $110.1M --
Operating Expenses -$210.6M -$554.7M -$751.4M -$431.1M -$126.6M
Operating Income $210.6M $554.7M $751.4M $431.1M $126.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $78.6M $123.4M $60.9M $127.4M -$29.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M $57.3M $36.7M $31.4M -$3.7M
Net Income to Company $178M $341.7M -$19.7M $132.4M --
 
Minority Interest in Earnings $1.3K $134.5K $85.2K $476.1K $23.7K
Net Income to Common Excl Extra Items $75.6M $65.4M $24M $97.1M -$24.8M
 
Basic EPS (Cont. Ops) $1.18 $1.02 $0.37 $1.51 -$0.39
Diluted EPS (Cont. Ops) $1.18 $1.02 $0.37 $1.51 -$0.39
Weighted Average Basic Share $63.9M $63.9M $63.9M $63.9M $63.9M
Weighted Average Diluted Share $63.9M $63.9M $63.9M $63.9M $63.9M
 
EBITDA -- -- -- -- --
EBIT $286.3M $668.3M $1.1B $433.9M $368M
 
Revenue (Reported) $620.6M $1.4B $2.1B $1.2B $1B
Operating Income (Reported) $210.6M $554.7M $751.4M $431.1M $126.6M
Operating Income (Adjusted) $286.3M $668.3M $1.1B $433.9M $368M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.3B $3.9B $7.5B $10.6B $4.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $293.6M $766M $1.9B $7.6B --
Operating Expenses -$638.1M -$1.5B -$2.7B -$5.2B -$1.4B
Operating Income $638.1M $1.5B $2.7B $5.2B $1.4B
 
Net Interest Expenses $12.7M $8.3M -- -- --
EBT. Incl. Unusual Items $286.4M $319.5M $583.3M $1.5B $419.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50.4M $56.8M $190.9M $522.8M $148.9M
Net Income to Company $1.4B $1.8B $3.9B $6.1B --
 
Minority Interest in Earnings $3K -$1.6K $343.4K $1.4M $1.4M
Net Income to Common Excl Extra Items $235.7M $261.6M $390.7M $1.3B $278M
 
Basic EPS (Cont. Ops) $3.69 $4.09 $6.10 $20.54 $4.33
Diluted EPS (Cont. Ops) $3.69 $4.09 $6.10 $20.54 $4.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.2B $1.7B $4B $4.8B $1.9B
 
Revenue (Reported) $2.3B $3.9B $7.5B $10.6B $4.7B
Operating Income (Reported) $638.1M $1.5B $2.7B $5.2B $1.4B
Operating Income (Adjusted) $1.2B $1.7B $4B $4.8B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.8B $3.2B $5.5B $4.7B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $237.3M $707.5M $657.8M $2.6B $63M
Operating Expenses -$631.4M -$1.3B -$2B -$2.1B -$853.4M
Operating Income $631.4M $1.3B $2B $2.1B $853.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $191.7M $247.8M $415M $154.3M $260.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $42.7M $89.6M $148.5M -$14.9M $112.2M
Net Income to Company $368.3M $618.5M $1.3B $203.9M $76M
 
Minority Interest in Earnings $3K -$1.6K $285.7K $784.4K $1.2M
Net Income to Common Excl Extra Items $149.4M $156.8M $264.3M $163.7M $148.5M
 
Basic EPS (Cont. Ops) $2.34 $2.45 $4.13 $2.55 $2.30
Diluted EPS (Cont. Ops) $2.34 $2.45 $4.13 $2.55 $2.30
Weighted Average Basic Share $191.8M $191.8M $191.8M $191.8M $191.8M
Weighted Average Diluted Share $191.8M $191.8M $191.8M $191.8M $191.8M
 
EBITDA -- -- -- -- --
EBIT $839.6M $1.4B $3B $1.6B $1.3B
 
Revenue (Reported) $1.8B $3.2B $5.5B $4.7B $3.2B
Operating Income (Reported) $631.4M $1.3B $2B $2.1B $853.4M
Operating Income (Adjusted) $839.6M $1.4B $3B $1.6B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $897.1M $1.3B $966.3M $1.1B $2.3B
Short Term Investments -- -- $2.4B $784.5M $425.5M
Accounts Receivable, Net $354.5M $585.2M $1.1B $779.4M $493.1M
Inventory -- -- -- -- --
Prepaid Expenses $19.2M $24.1M $63.2M $63.9M $32.9M
Other Current Assets -- -- -- -- --
Total Current Assets $2.2B $2.3B $2.1B $2.6B $3.3B
 
Property Plant And Equipment $408.8M $514.9M $575.1M $441.3M $764.6M
Long-Term Investments $2.4M $4.8M $6.4M $2.1M $4.5M
Goodwill -- -- -- -- --
Other Intangibles $91.6M $159.4M $307.9M $202.2M $143.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $9.2B $9.7B $11.8B $8.3B $14.1B
 
Accounts Payable $204.6M $15.8M $32.1M $42.6M $53.5M
Accrued Expenses -- -- -- $46.8M $25.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- $6.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $596.5M $402.7M $3.5B $3B $5.2B
 
Long-Term Debt $438.1M $408.3M $402M $390.1M $385.3M
Capital Leases -- -- -- -- --
Total Liabilities $7.4B $7.4B $8.9B $5.8B $10.1B
 
Common Stock $7.6M $6.2M $3.6M $790.9K $620.2K
Other Common Equity Adj $2.7B $3.6B $7.2B $3.4B $3.2B
Common Equity $1.8B $2.3B $2.9B $2.5B $3.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $22.2K $368.9K $478.2K $576.2K $1.6M
Total Equity $1.8B $2.3B $2.9B $2.5B $3.9B
 
Total Liabilities and Equity $9.2B $9.7B $11.8B $8.3B $14.1B
Cash and Short Terms $2.3B $3.3B $6.9B $4.1B $3.1B
Total Debt $443.1M $413.7M $406.9M $394.5M $391.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.2B $906.8M $933.6M $3.2B $1.8B
Short Term Investments -- $707M -- $390M --
Accounts Receivable, Net -- -- -- $102.6M --
Inventory -- -- -- -- --
Prepaid Expenses $12.5M $21.3M $21.4M $26.2M --
Other Current Assets -- -- -- -- --
Total Current Assets $2.2B $2B $2.3B $4.7B $2.9B
 
Property Plant And Equipment $487.6M $587.4M $594.9M $753.7M $703.9M
Long-Term Investments $4M $7.5M $6.3M $26.6M $17.7M
Goodwill -- -- -- -- --
Other Intangibles $76.5M $102.1M -- $145.7M --
Other Long-Term Assets -- -- -- -- --
Total Assets $9.1B $12B $10.6B $14.7B $15B
 
Accounts Payable $238M $33.5M $43.1M $77.6M $3.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $694.8M $249.7M $367.4M $5B $4.5B
 
Long-Term Debt $399M $414.9M $397M $413.6M $929.4M
Capital Leases -- -- -- -- --
Total Liabilities $7B $9.1B $7.7B $10.9B $11.5B
 
Common Stock $6.5M $4.3M $1.8M $659.4K $465.9K
Other Common Equity Adj $1.1B $1.7B $1.6B $2.4B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $29K $433.6K $472.3K $867.5K $2.3M
Total Equity $2.1B $2.9B $2.9B $3.8B $3.5B
 
Total Liabilities and Equity $9.1B $12B $10.6B $14.7B $15B
Cash and Short Terms $1.7B $2.1B $1.3B $4B --
Total Debt $399M $414.9M $397M $413.6M $929.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.6B $1.5B $3.2B $7.2B $395.6M
Depreciation & Amoritzation $62.1M $74.5M $115.2M $195.3M $149.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1.2B $3.7B $7.7B $1.2B
 
Capital Expenditures $52M $72.4M $186M $193.8M $136M
Cash Acquisitions -- $374.5K -- $74.6M $9.3M
Cash From Investing -$1.5B $740M -$1B -$3.2B -$283M
 
Dividends Paid (Ex Special Dividend) $5.8K -- $146M $610.3K $509.9M
Special Dividend Paid
Long-Term Debt Issued $294K -- $262M $244.6M --
Long-Term Debt Repaid -$263.3M -$505.4M -$521M -$211M -$128.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$23.9M -$50M -$55.4M -$32.7M -$9.2M
Cash From Financing $1.7B -$1.7B $942.2M -$4.4B $501.4M
 
Beginning Cash (CF) $8.4B $25.5B $32.3B $19.4B $3.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3B $2.1B $8B $9.4B $3.8B
Ending Cash (CF) $11.1B $19.8B $40.1B $11.5B $3.1B
 
Levered Free Cash Flow $1.2B $1.2B $3.5B $7.5B $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $178M $341.7M -$19.7M $132.4M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $306.6M $2.5B $1.4B -$2.2B -$197.4M
 
Capital Expenditures $23.7M $85.4M $40.7M $42.1M $33.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $73.4M -$911.3M $218.7M $3.7B $30.5M
 
Dividends Paid (Ex Special Dividend) -- $44M $116.2K $202.5M $91.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $7.1M $17M -- --
Long-Term Debt Repaid -$18.1M -$16.6M $11.6M -$1.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$8.2M -$6M -$341.1K -$3M --
Cash From Financing -$55.3M -$208.8M -$2.2B $474.9M $708.6M
 
Beginning Cash (CF) $4.8B $8.6B $15.5B $1.9B --
Foreign Exchange Rate Adjustment $53.5M $355.3M $640.6M $94.2M $229.6M
Additions / Reductions $730.5M $2.9B $2B $2.3B $918M
Ending Cash (CF) $5.8B $11.1B $8.8B $3.7B --
 
Levered Free Cash Flow $282.9M $2.4B $1.4B -$2.3B -$230.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.4B $1.8B $3.9B $6.1B --
Depreciation & Amoritzation $213.8M $535.8M $894M $332M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $3.9B $3.6B $2.7B $3.4B
 
Capital Expenditures $73.7M $159.6M $137.6M $197.1M $137.5M
Cash Acquisitions -- $374.5K -- $74.6M $9.3M
Cash From Investing $1.4B -$1.2B -$850.8M $448.3M -$5.8B
 
Dividends Paid (Ex Special Dividend) $300 $108.8M $37.7M $500.8M $131.6M
Special Dividend Paid
Long-Term Debt Issued -- -- $211.7M -- --
Long-Term Debt Repaid -$272.3M -$514.8M -$482.8M -$183M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$27.2M -$50.6M -$64.8M -$18.1M --
Cash From Financing -$2.2B -$13.5M -$1.7B -$1.1B $1.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.4B $6.2B $7.6B $8.1B $618M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $3.8B $3.5B $2.5B $3.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $368.3M $618.5M $1.3B $203.9M $76M
Depreciation & Amoritzation $6.2M $8.2M $25M $28.9M $34.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $753.2M $3.4B $3.4B -$1.5B $698.4M
 
Capital Expenditures $57.9M $145.1M $96.7M $100M $101.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $986.2M -$929.1M -$756.9M $2.9B -$2.6B
 
Dividends Paid (Ex Special Dividend) -- $108.8M $474.4K $500.6M $122.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $80.4M $30.1M -- $2.3M
Long-Term Debt Repaid -$102.5M -$111.9M -$73.8M -$45.8M -$108.3K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$11M -$11.6M -$21M -$6.4M -$2.6M
Cash From Financing -$1.4B $218M -$2.5B $870M $1.9B
 
Beginning Cash (CF) $11.3B $23B $53.4B $8.7B $2.9B
Foreign Exchange Rate Adjustment $217M $628.8M $1.2B $236.5M $464.7M
Additions / Reductions $1.6B $5.8B $5.4B $4.1B $998.4M
Ending Cash (CF) $13.7B $27.1B $43.7B $8.5B $2.4B
 
Levered Free Cash Flow $695.3M $3.3B $3.3B -$1.6B $596.9M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 3.95% over the past day.

Buy
60
ZBIO alert for Dec 23

Zenas BioPharma, Inc. [ZBIO] is up 1.18% over the past day.

Buy
54
UNF alert for Dec 23

UniFirst Corp. [UNF] is up 0.77% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock