Financhill
Buy
65

BEKE Quote, Financials, Valuation and Earnings

Last price:
$16.22
Seasonality move :
3%
Day range:
$16.08 - $16.26
52-week range:
$15.39 - $25.17
Dividend yield:
2.22%
P/E ratio:
39.31x
P/S ratio:
1.32x
P/B ratio:
2.06x
Volume:
2.6M
Avg. volume:
4.5M
1-year change:
-12.42%
Market cap:
$18.9B
Revenue:
$13B
EPS (TTM):
$0.41
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.2B $12.5B $9B $11B $13B
Revenue Growth (YoY) 53.34% 22.62% -28.04% 21.84% 18.3%
 
Cost of Revenues $7.8B $10.1B $7B $7.9B $9.8B
Gross Profit $2.4B $2.5B $2B $3.1B $3.2B
Gross Profit Margin 23.92% 19.59% 22.72% 27.92% 24.55%
 
R&D Expenses $359M $495.2M $378M $273.4M $317.3M
Selling, General & Admin $1.6B $2.1B $1.8B $2.1B $2.3B
Other Inc / (Exp) $39M $51.8M -$64.7M $136.9M $134.1M
Operating Expenses $2B $2.5B $2.1B $2.4B $2.6B
Operating Income $445.9M -$94.3M -$101.7M $690.3M $544.2M
 
Net Interest Expenses $31.8M $4.8M $3.8M $4M $4M
EBT. Incl. Unusual Items $641.1M $171.2M $43.4M $1.1B $954.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $233.1M $258.2M $250.9M $281.5M $387.9M
Net Income to Company $402.5M -$81.4M -$207.5M $831.3M $566.7M
 
Minority Interest in Earnings $105.9K -$98.8K -$1.7M $900.5K $1.8M
Net Income to Common Excl Extra Items $402.5M -$81.4M -$207.5M $831.3M $566.7M
 
Basic EPS (Cont. Ops) $0.54 -$0.07 -$0.17 $0.71 $0.50
Diluted EPS (Cont. Ops) $0.53 -$0.07 -$0.17 $0.69 $0.48
Weighted Average Basic Share $742.1M $1.2B $1.2B $1.2B $1.1B
Weighted Average Diluted Share $755.8M $1.2B $1.2B $1.2B $1.2B
 
EBITDA $616M $118.2M $121.5M $888.2M $684.9M
EBIT $445.9M -$94.3M -$101.7M $690.3M $544.2M
 
Revenue (Reported) $10.2B $12.5B $9B $11B $13B
Operating Income (Reported) $445.9M -$94.3M -$101.7M $690.3M $544.2M
Operating Income (Adjusted) $445.9M -$94.3M -$101.7M $690.3M $544.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.8B $2.6B $2.5B $3.2B $3.2B
Revenue Growth (YoY) -5.82% -8.21% -4.28% 28.2% 2.22%
 
Cost of Revenues $2.4B $1.9B $1.8B $2.4B $2.5B
Gross Profit $425.8M $694.5M $673.5M $716.4M $689.5M
Gross Profit Margin 15.22% 27.05% 27.41% 22.74% 21.41%
 
R&D Expenses $161.2M $74.3M $65.1M $79.9M $90.6M
Selling, General & Admin $558.7M $442.8M $482M $535M $502.2M
Other Inc / (Exp) $38.6M -$40.1M $56.1M $88.6M --
Operating Expenses $720M $517.1M $547.1M $614.9M $592.8M
Operating Income -$294.1M $177.4M $126.5M $101.4M $96.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$243.2M $166.7M $230.7M $233.2M $181.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.5M $64.1M $69.2M $70.2M $76.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$147.6K -$1M $1.7M -$372.1K -$354.2K
Net Income to Common Excl Extra Items -$273M $104.5M $161.5M $163M $104.3M
 
Basic EPS (Cont. Ops) -$0.23 $0.09 $0.14 $0.15 $0.09
Diluted EPS (Cont. Ops) -$0.23 $0.09 $0.13 $0.14 $0.09
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.1B $1.1B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA -$240.7M $231.9M $175.1M $129.7M $136.6M
EBIT -$294.1M $177.4M $126.5M $101.4M $96.8M
 
Revenue (Reported) $2.8B $2.6B $2.5B $3.2B $3.2B
Operating Income (Reported) -$294.1M $177.4M $126.5M $101.4M $96.8M
Operating Income (Adjusted) -$294.1M $177.4M $126.5M $101.4M $96.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.2B $9.4B $10.6B $11.5B $14.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.3B $7.5B $7.6B $8.5B $11.2B
Gross Profit $2.8B $1.9B $2.9B $2.9B $3.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $487.5M $425.5M $270.9M $288.4M $361.1M
Selling, General & Admin $2.1B $1.8B $1.9B $2.2B $2.3B
Other Inc / (Exp) $120.4M -$161.2M $112.8M $181.3M --
Operating Expenses $2.6B $2.2B $2.2B $2.5B $2.7B
Operating Income $261.8M -$315.7M $784.9M $370.1M $484.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $552.1M -$225.9M $1.2B $834.9M $832.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $324.1M $201.1M $361.6M $256.7M $349.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $543.6K -$1.5M $80K $891.7K $1.4M
Net Income to Common Excl Extra Items $228.5M -$421.2M $800.8M $578.2M $482.8M
 
Basic EPS (Cont. Ops) $0.20 -$0.35 $0.67 $0.51 $0.43
Diluted EPS (Cont. Ops) $0.19 -$0.35 $0.66 $0.49 $0.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $460.8M -$84.3M $988.5M $521.4M $622.7M
EBIT $261.8M -$315.7M $784.9M $370.1M $484.9M
 
Revenue (Reported) $13.2B $9.4B $10.6B $11.5B $14.4B
Operating Income (Reported) $261.8M -$315.7M $784.9M $370.1M $484.9M
Operating Income (Adjusted) $261.8M -$315.7M $784.9M $370.1M $484.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.7B $6.6B $8.2B $8.7B $10B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.7B $5.2B $5.8B $6.5B $7.9B
Gross Profit $2B $1.5B $2.4B $2.2B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $379.7M $310M $199.5M $214.6M $258.4M
Selling, General & Admin $1.6B $1.3B $1.4B $1.6B $1.6B
Other Inc / (Exp) $206.6M -$4.5M $166.3M $208.3M $72M
Operating Expenses $2B $1.6B $1.6B $1.8B $1.8B
Operating Income $35M -$185.2M $720.4M $386.3M $328.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $272.2M -$123.3M $1B $729.5M $608.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $215.9M $159M $273M $244M $206.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $456.3K -$893.7K $799.7K $828.3K $355.3K
Net Income to Common Excl Extra Items $63.2M -$275.2M $748.5M $485.5M $402.5M
 
Basic EPS (Cont. Ops) $0.05 -$0.23 $0.63 $0.43 $0.36
Diluted EPS (Cont. Ops) $0.05 -$0.23 $0.61 $0.41 $0.35
Weighted Average Basic Share $3.5B $3.6B $3.6B $3.4B $3.3B
Weighted Average Diluted Share $3.6B $3.6B $3.6B $3.5B $3.5B
 
EBITDA $184.8M -$16.7M $869.3M $488.6M $427.6M
EBIT $35M -$185.2M $720.4M $386.3M $328.3M
 
Revenue (Reported) $9.7B $6.6B $8.2B $8.7B $10B
Operating Income (Reported) $35M -$185.2M $720.4M $386.3M $328.3M
Operating Income (Adjusted) $35M -$185.2M $720.4M $386.3M $328.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10B $8.8B $8.8B $8.5B $8.4B
Short Term Investments $2.4B $4.6B $5.1B $4.8B $5.7B
Accounts Receivable, Net $2.6B $1.6B $694.8M $637.9M $1.1B
Inventory -- -- $107.3M $123.9M $315.4M
Prepaid Expenses $89.2M $82.7M $15.7M $25M $8.8M
Other Current Assets $42.3M $56.4M $72.5M $76.4M $74.4M
Total Current Assets $13.4B $11B $10.1B $9.8B $10.4B
 
Property Plant And Equipment $1.3B $1.4B $1.9B $2.8B $3.5B
Long-Term Investments $513.5M $2.7B $2.6B $3.4B $3.3B
Goodwill $377.7M $283.3M $715.2M $685.2M $654.4M
Other Intangibles $255.6M $183.2M $256.9M $184.1M $171.2M
Other Long-Term Assets $16.8M $19M $784.7K $1.7M $3.1M
Total Assets $15.9B $15.7B $15.7B $17B $18.2B
 
Accounts Payable $1B $942.8M $840.6M $892.3M $1.3B
Accrued Expenses -- -- $31.2M $41.2M $50.2M
Current Portion Of Long-Term Debt $231.5M $30.5M -- -- $39.5M
Current Portion Of Capital Lease Obligations $401.9M $431.9M $720.7M $1.3B $1.9B
Other Current Liabilities $293.4M $393.7M $500.6M $681.1M $848M
Total Current Liabilities $5.1B $4.5B $4.8B $5.6B $7.2B
 
Long-Term Debt $588.5M $675.1M $949.4M $1.2B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $5.2B $5.8B $6.8B $8.5B
 
Common Stock $73.7K $76.7K $70.1K $67K $63.2K
Other Common Equity Adj -$220.6M -$338.2M $36M $148.9M $210.4M
Common Equity $7.7B $8B $9.5B $9.7B $9.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.1M $12.8M $19.3M $14.3M $17M
Total Equity $10.2B $10.5B $9.9B $10.2B $9.8B
 
Total Liabilities and Equity $15.9B $15.7B $15.7B $17B $18.2B
Cash and Short Terms $10B $8.8B $8.8B $8.5B $8.4B
Total Debt $588.5M $675.1M $949.4M $1.2B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $8.2B $8.1B $8.3B $8.5B $7.8B
Short Term Investments $3.6B $4.6B $5.3B $6.2B --
Accounts Receivable, Net $2B $727.9M $415.9M $577.4M $623.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $10.9B $9.5B $9.5B $9.9B $9.6B
 
Property Plant And Equipment $1.5B $1.7B $2.5B $3.5B $3.4B
Long-Term Investments $2.7B $2.9B $3.3B $3.1B $2.8B
Goodwill $325.7M $701.9M $673.5M $690.1M --
Other Intangibles $197.8M $260.6M $168.2M $135.3M --
Other Long-Term Assets $152.2M $143.6M $142M $190.8M --
Total Assets $15.8B $15.2B $16.2B $17.5B $16.8B
 
Accounts Payable $821.7M $778.1M $752.4M $910.7M $836.6M
Accrued Expenses $407.1M $550.3M $827.6M $1B --
Current Portion Of Long-Term Debt $101.5M $84.2M $71.3M $43.7M --
Current Portion Of Capital Lease Obligations $445.7M $615.7M $1.1B $1.8B --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.5B $4.6B $5.2B $6.1B $6B
 
Long-Term Debt $707.6M $868.4M $1.1B $1.2B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $5.3B $5.5B $6.4B $7.4B $7.2B
 
Common Stock $75.7K $69.4K $66.1K $66K $63.8K
Other Common Equity Adj -$267M $60.1M $124.8M $155M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.2M $19.1M $14.8M $17M $13.8M
Total Equity $10.5B $9.8B $9.9B $10.1B $9.5B
 
Total Liabilities and Equity $15.8B $15.2B $16.2B $17.5B $16.8B
Cash and Short Terms $8.2B $8.1B $8.3B $8.5B $7.8B
Total Debt $707.6M $868.4M $1.1B $1.2B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $402.5M -$81.4M -$207.5M $831.3M $566.7M
Depreciation & Amoritzation $170.1M $212.5M $223.2M $197.9M $140.7M
Stock-Based Compensation $326.4M $238.5M $360.2M $453.9M $378.8M
Change in Accounts Receivable -$845.4M $410.3M $766.4M $115.9M -$329M
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $557.4M $1.3B $1.6B $1.3B
 
Capital Expenditures $128.5M $221.7M $117.8M $123.4M $144.1M
Cash Acquisitions $37.1M $3.5M $467.5M $1.4M --
Cash From Investing -$2.2B -$3.9B -$1.3B -$561.4M -$1.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- $201.2M $393.3M
Special Dividend Paid
Long-Term Debt Issued $514.8M $118.9M $132.9M $60.3M $84.5M
Long-Term Debt Repaid -$1.4B -$285.1M -$108.3M -$106.9M -$84.8M
Repurchase of Common Stock -- -- $196M $727M $708.8M
Other Financing Activities -$35.6M -$134.8K -$8.6M -$44.2M $298.2M
Cash From Financing $3.7B -$166.4M -$171.5M -$1B -$805.2M
 
Beginning Cash (CF) $7.6B $4.2B $3.7B $3.6B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.6B -$3.5B -$169M $37.1M -$772M
Ending Cash (CF) $9.8B $589.8M $3.5B $3.7B $2B
 
Levered Free Cash Flow $1.2B $335.7M $1.1B $1.5B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$179.5M $295.6M $262.9M $309.3M $115.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7B $612M -$2.2B -$68M -$123.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$392.2M -$396.7M
Special Dividend Paid -- -- $171K -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$400.8M -$374.3M -$389.7M
Other Financing Activities -- -- -- -- --
Cash From Financing $11.3M -$42.2M -$366M -$465.9M -$443.5M
 
Beginning Cash (CF) $4.5B $3.5B $3B $2.3B $2.2B
Foreign Exchange Rate Adjustment $13.2M -$24M $23.4M -$6.5M -$1.3M
Additions / Reductions -$1.8B $841.5M -$2.3B -$231.1M -$453.5M
Ending Cash (CF) $2.7B $4.3B $760.2M $2B $1.8B
 
Levered Free Cash Flow -$179.5M $295.6M $262.9M $309.3M $115.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $326.4M -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $533.8M $1.1B $1.7B $825.5M $405.8M
 
Capital Expenditures $47.6M -- -- -- --
Cash Acquisitions $2.1M -- -- -- --
Cash From Investing -$4.1B -$1.7B -$1.2B -$484M $679.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- $199.9M $394.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $192M $722M $711.3M
Other Financing Activities -- -- -- -- --
Cash From Financing $1.3B -$68.6M -$914.8M -$1.2B -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.6B -$719.5M -$387.9M -$836.4M $8.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $486.2M $1.1B $1.7B $825.5M $405.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $357.6M $883.2M $1.3B $585.9M -$317.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.3B -$1.1B -$1.1B -$1B $972M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- $171K -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$4.3M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$134.6M -$36.7M -$780M -$953M -$1.3B
 
Beginning Cash (CF) $17B $10.1B $13.8B $8.1B $8.1B
Foreign Exchange Rate Adjustment -$34M -$2M $26.6M -$2M $4.4M
Additions / Reductions -$3.1B -$293M -$511.8M -$1.4B -$600.2M
Ending Cash (CF) $13.9B $9.8B $13.3B $6.7B $7.5B
 
Levered Free Cash Flow $357.6M $883.2M $1.3B $585.9M -$317.8M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

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…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock