Financhill
Sell
39

BAM Quote, Financials, Valuation and Earnings

Last price:
$52.94
Seasonality move :
4.86%
Day range:
$52.90 - $53.62
52-week range:
$41.78 - $64.10
Dividend yield:
3.31%
P/E ratio:
32.60x
P/S ratio:
19.83x
P/B ratio:
10.07x
Volume:
3.8M
Avg. volume:
2.9M
1-year change:
-7.95%
Market cap:
$85.2B
Revenue:
$482M
EPS (TTM):
$1.62
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $37M $383M $482M
Revenue Growth (YoY) -- -- -- 935.14% 25.85%
 
Cost of Revenues -- -- $3M $62M $120M
Gross Profit -- -- $34M $321M $362M
Gross Profit Margin -- -- 91.89% 83.81% 75.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- $21M $470M $570M
Operating Expenses -- -- $36M $331M $375M
Operating Income -- -- -$2M -$10M -$13M
 
Net Interest Expenses -- -- -- $9M $16M
EBT. Incl. Unusual Items -- -- $19M $451M $541M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- $19M $451M $541M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $19M $451M $541M
 
Basic EPS (Cont. Ops) -- -- $0.05 $1.15 $1.32
Diluted EPS (Cont. Ops) -- -- $0.05 $1.14 $1.29
Weighted Average Basic Share -- -- $380.1M $391.7M $409.4M
Weighted Average Diluted Share -- -- $380.1M $396.5M $419.6M
 
EBITDA -- -- -$2M -$10M -$13M
EBIT -- -- -$2M -$10M -$13M
 
Revenue (Reported) -- -- $37M $383M $482M
Operating Income (Reported) -- -- -$2M -$10M -$13M
Operating Income (Adjusted) -- -- -$2M -$10M -$13M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $831M $38M $1.1B $1.3B
Revenue Growth (YoY) -- -- -95.43% 2839.47% 12.09%
 
Cost of Revenues -- $329M $32M $42M -$4M
Gross Profit -- $502M $6M $1.1B $1.3B
Gross Profit Margin -- 60.41% 15.79% 96.24% 96.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $381M $123M $138M --
Operating Expenses -- -- $5M $426M $473M
Operating Income -- $502M $1M $649M $783M
 
Net Interest Expenses -- $48M $2M $8M $26M
EBT. Incl. Unusual Items -- $835M $122M $633M $770M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $140M -- $96M $78M
Net Income to Company -- -- $122.4M $539.6M $699.2M
 
Minority Interest in Earnings -- -$300M -- -$7M -$32M
Net Income to Common Excl Extra Items -- $395M $122M $537M $692M
 
Basic EPS (Cont. Ops) -- $0.98 $0.31 $0.34 $0.45
Diluted EPS (Cont. Ops) -- $0.98 $0.31 $0.34 $0.44
Weighted Average Basic Share -- $402.7M $390.7M $1.6B $1.6B
Weighted Average Diluted Share -- $402.7M $395.8M $1.6B $1.6B
 
EBITDA -- $887M $1M $653M $799M
EBIT -- $883M $1M $649M $783M
 
Revenue (Reported) -- $831M $38M $1.1B $1.3B
Operating Income (Reported) -- $502M $1M $649M $783M
Operating Income (Adjusted) -- $883M $1M $649M $783M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $3.1B $3.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -$255M $870M $182M
Gross Profit -- -- $70M $2.8B $3.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $381M $6M $327M --
Operating Expenses -- -- -- $1.2B $1.4B
Operating Income -- -- -$489M $1.7B $1.9B
 
Net Interest Expenses -- $48M $4M $17M $80M
EBT. Incl. Unusual Items -- -- $356M $1.8B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $309M $228M
Net Income to Company -- -- -- $1.5B $2B
 
Minority Interest in Earnings -- -$300M -- -$52M -$142M
Net Income to Common Excl Extra Items -- -- -$20M $1.5B $2B
 
Basic EPS (Cont. Ops) -- -- -$0.05 $1.17 $1.64
Diluted EPS (Cont. Ops) -- -- $0.90 $1.16 $1.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -$604M $1.7B $2B
EBIT -- -- -$611M $1.7B $1.9B
 
Revenue (Reported) -- -- -- $3.1B $3.5B
Operating Income (Reported) -- -- -$489M $1.7B $1.9B
Operating Income (Adjusted) -- -- -$611M $1.7B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $831M $223M $2.9B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $329M $153M $89M $158M
Gross Profit -- $502M $70M $2.8B $3.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $381M $366M $223M $129M
Operating Expenses -- -- $76M $1.2B $1.3B
Operating Income -- $502M -$6M $1.7B $1.9B
 
Net Interest Expenses -- $48M $4M $17M $76M
EBT. Incl. Unusual Items -- $835M $356M $1.7B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $140M -- $309M $228M
Net Income to Company -- -- $356.3M $1.4B $1.8B
 
Minority Interest in Earnings -- -$300M -- -$52M -$142M
Net Income to Common Excl Extra Items -- $395M $356M $1.4B $1.8B
 
Basic EPS (Cont. Ops) -- $0.98 $0.91 $0.92 $1.19
Diluted EPS (Cont. Ops) -- $0.98 $0.90 $0.92 $1.18
Weighted Average Basic Share -- $402.7M $1.2B $4.8B $4.8B
Weighted Average Diluted Share -- $402.7M $1.2B $4.8B $4.9B
 
EBITDA -- $887M -$6M $1.7B $2B
EBIT -- $883M -$6M $1.7B $1.9B
 
Revenue (Reported) -- $831M $223M $2.9B $3.4B
Operating Income (Reported) -- $502M -$6M $1.7B $1.9B
Operating Income (Adjusted) -- $883M -$6M $1.7B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- $1M $9M $12M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $713M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- -- $783M $895M $980M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- $2.4B $2.3B $3.3B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- $40M $75M
Total Assets -- -- $3.2B $3.2B $4.4B
 
Accounts Payable -- -- $781M $859M $879M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $784M $1.1B $1.1B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- $784M $1.1B $1.1B
 
Common Stock -- -- $2.4B $2.4B $3.5B
Other Common Equity Adj -- -- -- $3M $1M
Common Equity -- -- $2.4B $2.1B $3.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $9M $31M
Total Equity -- -- $2.4B $2.1B $3.3B
 
Total Liabilities and Equity -- -- $3.2B $3.2B $4.4B
Cash and Short Terms -- -- $1M $9M $12M
Total Debt -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $70 $12M $16M $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- $70 $835M $939M $4.8B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- $2.3B $3.3B $10.1B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $41M $76M --
Total Assets -- $70 $3.2B $4.3B $16.5B
 
Accounts Payable -- -- $761M $858M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $189M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $70 $1B $1.1B $3.8B
 
Long-Term Debt -- -- -- -- $1.5B
Capital Leases -- -- -- -- --
Total Liabilities -- $70 $1B $1.1B $5.8B
 
Common Stock -- -- $2.4B $3.5B $9.2B
Other Common Equity Adj -- -- -- $7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- $63M -- --
Minority Interest, Total -- -- $9M $31M $2.2B
Total Equity -- -- $2.2B $3.2B $10.7B
 
Total Liabilities and Equity -- $70 $3.2B $4.3B $16.5B
Cash and Short Terms -- $70 $12M $16M $1.1B
Total Debt -- -- -- -- $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- $19M $451M $541M
Depreciation & Amoritzation -- -- $13M -- --
Stock-Based Compensation -- -- -$48M $6M $3M
Change in Accounts Receivable -- -- -- -$70M $130M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $780M $506M $626M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$32M -$41M
 
Dividends Paid (Ex Special Dividend) -- -- -- $505M $630M
Special Dividend Paid
Long-Term Debt Issued -- -- $496M -- --
Long-Term Debt Repaid -- -- -$1.9B -- --
Repurchase of Common Stock -- -- $330M $319M $10M
Other Financing Activities -- -- $4.3B $369M $57M
Cash From Financing -- -- -$779M -$466M -$582M
 
Beginning Cash (CF) -- -- $1M $9M $12M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $1M $8M $3M
Ending Cash (CF) -- -- $2M $17M $15M
 
Levered Free Cash Flow -- -- $780M $506M $626M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $122.4M $539.6M $699.2M
Depreciation & Amoritzation -- -- $10M $4M $16.2M
Stock-Based Compensation -- -- $3M $42.1M $32.3M
Change in Accounts Receivable -- -- $14.1M -$282.6M $1.5M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $114.3M $528.3M $882.3M
 
Capital Expenditures -- -- -- -$121.1M $4.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- $9.1M -$1.3B -$7.9M
 
Dividends Paid (Ex Special Dividend) -- -- $125.4M $679.5M $724.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -$5M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $73.2M -- $69.7M
Other Financing Activities -- -- -$246M -$8M --
Cash From Financing -- -- -$123.4M -$240.3M -$289.9M
 
Beginning Cash (CF) -- -- $12M $16M $1.1B
Foreign Exchange Rate Adjustment -- -- -- $5M $6.1M
Additions / Reductions -- -- -$7.4K -$1B $590.6M
Ending Cash (CF) -- -- $12M -$1B $1.7B
 
Levered Free Cash Flow -- -- $114.3M $649.4M $878.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- $1.5B $2B
Depreciation & Amoritzation -- -- -- $1M --
Stock-Based Compensation -- -- $23M $81.8M $96.4M
Change in Accounts Receivable -- -- -- -$184.2M --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $1.7B $1.7B
 
Capital Expenditures -- -- -- $5M -$31.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$1.8B -$86.5M
 
Dividends Paid (Ex Special Dividend) -- -- -$1.6B $2B $2.3B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $59M $190.6M
Other Financing Activities -- -- -- $393M --
Cash From Financing -- -- -- -$1.7B -$924M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$1.8B $664M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $1.7B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $356.3M $1.4B $1.8B
Depreciation & Amoritzation -- -- $10M $11M $30.5M
Stock-Based Compensation -- -- $5M $80.8M $95.4M
Change in Accounts Receivable -- -- -$13.4M -$128.7M $182.7M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $339.3M $1.6B $1.5B
 
Capital Expenditures -- -- -- $5M $7.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$31.8M -$1.8B -$85.3M
 
Dividends Paid (Ex Special Dividend) -- -- $379.4M $1.9B $2.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $1B
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $259.8M -- $187.8M
Other Financing Activities -- -- -$18M $6M $180M
Cash From Financing -- -- -$296.6M -$1.5B -$781.7M
 
Beginning Cash (CF) -- -- $36M $35M $1.9B
Foreign Exchange Rate Adjustment -- -- -- $5M $6.1M
Additions / Reductions -- -- $11M -$1.8B $668M
Ending Cash (CF) -- -- $47M -$1.7B $2.5B
 
Levered Free Cash Flow -- -- $339.3M $1.6B $1.5B

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock