Financhill
Sell
30

BXMT Quote, Financials, Valuation and Earnings

Last price:
$19.85
Seasonality move :
4.2%
Day range:
$19.70 - $19.88
52-week range:
$16.51 - $21.24
Dividend yield:
9.47%
P/E ratio:
31.88x
P/S ratio:
2.29x
P/B ratio:
0.93x
Volume:
1M
Avg. volume:
1.3M
1-year change:
8.42%
Market cap:
$3.3B
Revenue:
$1.8B
EPS (TTM):
$0.62
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $775.8M $847.7M $1.3B $2B $1.8B
Revenue Growth (YoY) -12.13% 9.27% 55.61% 52.61% -12.18%
 
Cost of Revenues $77.9M $88.5M $110.3M $119.1M $109.7M
Gross Profit $697.9M $759.3M $1.2B $1.9B $1.7B
Gross Profit Margin 89.96% 89.56% 91.64% 94.08% 93.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $214M $3.3M $243.8M $275.5M $569.1M
Operating Income $483.9M $756M $965.1M $1.6B $1.1B
 
Net Interest Expenses $343.1M $333.3M $711M $1.4B $1.3B
EBT. Incl. Unusual Items $140.7M $422.7M $254.1M $255.3M -$199.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $323K $423K $3M $5.4M $2.4M
Net Income to Company $140.4M $422.3M $251.1M $249.9M -$201.8M
 
Minority Interest in Earnings $2.7M $3.1M $2.4M $3.3M $2.3M
Net Income to Common Excl Extra Items $140.4M $422.3M $251.1M $249.9M -$201.8M
 
Basic EPS (Cont. Ops) $0.97 $2.77 $1.46 $1.43 -$1.17
Diluted EPS (Cont. Ops) $0.97 $2.77 $1.46 $1.43 -$1.17
Weighted Average Basic Share $141.8M $151.5M $170.6M $172.7M $173.8M
Weighted Average Diluted Share $141.8M $151.5M $170.6M $172.7M $173.8M
 
EBITDA $651.5M $716.1M $1.2B $1.9B $1.6B
EBIT $651.5M $716.1M $1.2B $1.9B $1.6B
 
Revenue (Reported) $775.8M $847.7M $1.3B $2B $1.8B
Operating Income (Reported) $483.9M $756M $965.1M $1.6B $1.1B
Operating Income (Adjusted) $651.5M $716.1M $1.2B $1.9B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $198.5M $352M $514.6M $426.1M $373M
Revenue Growth (YoY) 3.21% 77.28% 46.21% -17.2% -12.46%
 
Cost of Revenues $19.3M $25.9M $28.9M $21.8M $59.9M
Gross Profit $179.2M $326.1M $485.7M $404.3M $313M
Gross Profit Margin 90.26% 92.64% 94.39% 94.89% 83.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $12M $18.6M $103.8M $139.8M $5.6M
Operating Income $167.2M $307.5M $381.9M $264.5M $307.4M
 
Net Interest Expenses $82.7M $202.4M $354.4M $322.1M $246.4M
EBT. Incl. Unusual Items $84.5M $105.1M $32.1M -$55.2M $64.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $70K $1.2M $1.6M $613K $1.5M
Net Income to Company $84.4M $103.9M $30.6M -$55.8M $63.4M
 
Minority Interest in Earnings $647K $673K $1M $540K $11K
Net Income to Common Excl Extra Items $84.4M $103.9M $30.6M -$55.8M $63.4M
 
Basic EPS (Cont. Ops) $0.56 $0.60 $0.17 -$0.32 $0.37
Diluted EPS (Cont. Ops) $0.56 $0.59 $0.17 -$0.32 $0.37
Weighted Average Basic Share $149.2M $171M $172.6M $173.6M $171.8M
Weighted Average Diluted Share $149.2M $185.3M $172.6M $173.6M $171.8M
 
EBITDA $169.9M $319.7M $478.8M $398.2M $322.5M
EBIT $169.9M $319.7M $478.8M $397M $307.4M
 
Revenue (Reported) $198.5M $352M $514.6M $426.1M $373M
Operating Income (Reported) $167.2M $307.5M $381.9M $264.5M $307.4M
Operating Income (Adjusted) $169.9M $319.7M $478.8M $397M $307.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $766.1M $1.1B $2B $1.9B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $79.3M $104.8M $126.6M $86M $228.7M
Gross Profit $686.8M $1B $1.8B $1.8B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$7.7M $67.2M $346.7M $669.3M $115.4M
Operating Income $694.5M $961.9M $1.5B $1.1B $1.1B
 
Net Interest Expenses $312.2M $536.8M $1.3B $1.4B $1B
EBT. Incl. Unusual Items $382.3M $425M $210.2M -$237.4M $110.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $477K $2.1M $5.6M $3.5M $2.7M
Net Income to Company $381.8M $422.9M $204.6M -$240.9M $107.4M
 
Minority Interest in Earnings $3M $2.8M $3.2M $2.7M $224K
Net Income to Common Excl Extra Items $381.8M $422.9M $204.6M -$240.9M $107.4M
 
Basic EPS (Cont. Ops) $2.57 $2.50 $1.17 -$1.40 $0.62
Diluted EPS (Cont. Ops) $2.57 $2.47 $1.15 -$1.40 $0.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $639.2M $994.1M $1.8B $1.8B $1.3B
EBIT $639.2M $994.1M $1.8B $1.7B $1.3B
 
Revenue (Reported) $766.1M $1.1B $2B $1.9B $1.5B
Operating Income (Reported) $694.5M $961.9M $1.5B $1.1B $1.1B
Operating Income (Adjusted) $639.2M $994.1M $1.8B $1.7B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $579M $865.1M $1.5B $1.4B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $60.1M $76.5M $92.7M $59.6M $181.4M
Gross Profit $518.9M $788.6M $1.4B $1.3B $913.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$15.1M $48.8M $151.7M $545.6M $91.1M
Operating Income $534M $739.9M $1.3B $764.4M $822.4M
 
Net Interest Expenses $236.3M $439.8M $1B $1B $750.3M
EBT. Incl. Unusual Items $297.8M $300.1M $256.3M -$236.4M $73.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $346K $2.1M $4.7M $2.8M $3.1M
Net Income to Company $297.4M $298M $251.6M -$239.2M $70M
 
Minority Interest in Earnings $2.2M $1.9M $2.7M $2.1M $32K
Net Income to Common Excl Extra Items $297.4M $298M $251.6M -$239.2M $70M
 
Basic EPS (Cont. Ops) $2.00 $1.74 $1.44 -$1.39 $0.41
Diluted EPS (Cont. Ops) $2.00 $1.71 $1.42 -$1.39 $0.41
Weighted Average Basic Share $443.9M $510.9M $517.9M $521.6M $515.7M
Weighted Average Diluted Share $443.9M $545.9M $534.4M $521.6M $515.7M
 
EBITDA $484.6M $762.6M $1.4B $1.3B $986.3M
EBIT $484.6M $762.6M $1.4B $1.3B $917.5M
 
Revenue (Reported) $579M $865.1M $1.5B $1.4B $1.1B
Operating Income (Reported) $534M $739.9M $1.3B $764.4M $822.4M
Operating Income (Adjusted) $484.6M $762.6M $1.4B $1.3B $917.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $290M $551.2M $291.3M $350M $323.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $66.8M $86.1M $189.6M $214.8M $160.1M
Inventory -- -- -- -- --
Prepaid Expenses $1.3M $956K $1.1M $1M $1M
Other Current Assets -- -- -- -- --
Total Current Assets $358.1M $638.2M $482M $565.9M $484.6M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $127.3M $108.5M $110.5M $105.4M $81.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- $77.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $17B $22.7B $25.4B $24B $19.8B
 
Accounts Payable $20.5M $29.9M $80.3M $97.8M $77.9M
Accrued Expenses $19.2M $28.4M $33.8M $26.3M $18.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $470.4M $840.2M $1.6B $3.6B $3B
 
Long-Term Debt $12.5B $17.2B $19.1B $15.9B $12.9B
Capital Leases -- -- -- -- --
Total Liabilities $13.1B $18.1B $20.8B $19.6B $16B
 
Common Stock $1.5M $1.7M $1.7M $1.7M $1.7M
Other Common Equity Adj $11.2M $8.3M $10M $9.5M $8.3M
Common Equity $3.9B $4.6B $4.5B $4.4B $3.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $18.2M $30.5M $25.4M $19.8M $6.9M
Total Equity $3.9B $4.6B $4.5B $4.4B $3.8B
 
Total Liabilities and Equity $17B $22.7B $25.4B $24B $19.8B
Cash and Short Terms $290M $551.2M $291.3M $350M $323.5M
Total Debt $12.9B $17.9B $20.2B $18.9B $15.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $236.2M $271.9M $421.5M $322.1M $377.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $78.7M $146.9M $189.6M $176M --
Inventory -- -- -- -- --
Prepaid Expenses $43K $61K $118K $646K --
Other Current Assets -- -- -- -- --
Total Current Assets $314.9M $418.8M $611.2M $498.8M $516.2M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $113.5M $94.4M $114.6M $56.1M $202.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $18.6M --
Other Long-Term Assets -- -- -- -- --
Total Assets $20.7B $24.8B $24B $21.4B $19.7B
 
Accounts Payable $25.8M $57.7M $70.7M $74.2M --
Accrued Expenses $19.3M $25.9M -- $18.6M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $845.9M $528.8M $2.5B $3.1B $3.3B
 
Long-Term Debt $15.6B $19.6B $17B $14.3B $12.4B
Capital Leases -- -- -- -- --
Total Liabilities $16.4B $20.1B $19.5B $17.6B $16.1B
 
Common Stock $1.6M $1.7M $1.7M $1.7M $1.7M
Other Common Equity Adj $9.9M $3.8M $10.6M $11.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $34M $25.5M $22.7M $15.8M $6.7M
Total Equity $4.3B $4.7B $4.5B $3.9B $3.6B
 
Total Liabilities and Equity $20.7B $24.8B $24B $21.4B $19.7B
Cash and Short Terms $236.2M $271.9M $421.5M $322.1M $377.9M
Total Debt $16.3B $19.7B $19B $17.1B $15.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $140.4M $422.3M $251.1M $249.9M -$201.8M
Depreciation & Amoritzation -- -- -- -- $9.4M
Stock-Based Compensation $34.5M $31.6M $33.4M $30.7M $31.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $336.6M $382.5M $396.8M $458.8M $366.5M
 
Capital Expenditures -- -- -- -- $590K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$79.8M -$5.6B -$3.2B $1.4B $3.5B
 
Dividends Paid (Ex Special Dividend) $348.9M $370.7M $421.4M $426.9M $404M
Special Dividend Paid
Long-Term Debt Issued $5.1B $14.2B $7.4B $2B $2.8B
Long-Term Debt Repaid -$5.1B -$9B -$4.4B -$3.4B -$6.2B
Repurchase of Common Stock -- -- -- -- $29.2M
Other Financing Activities -$53.9M -$34.4M -$53.5M -$32.2M -$46M
Cash From Financing -$119.2M $5.5B $2.6B -$1.8B -$3.9B
 
Beginning Cash (CF) $290M $551.2M $291.3M $350M $323.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $139.9M $261.2M -$259.8M $58.7M -$26.5M
Ending Cash (CF) $432.1M $810.3M $21.2M $412.4M $289.6M
 
Levered Free Cash Flow $336.6M $382.5M $396.8M $458.8M $365.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $84.4M $103.9M $30.6M -$55.8M $63.4M
Depreciation & Amoritzation -- -- -- $1M $15M
Stock-Based Compensation $8.1M $8.2M $7.6M $8M $7.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $89.6M $83M $111M $87.1M -$18.2M
 
Capital Expenditures -- -- -- -- $1.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3B $204.4M $448.4M $1.3B $832.7M
 
Dividends Paid (Ex Special Dividend) $91.1M $105.6M $106.8M $107.6M $80.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.5B $714.3M $261.4M $434.2M --
Long-Term Debt Repaid -$910.7M -$912M -$765.6M -$1.7B --
Repurchase of Common Stock -- -- -- -- $16.1M
Other Financing Activities $833K -$7.8M -$7.9M -$9.2M --
Cash From Financing $2.8B -$292.6M -$619M -$1.4B -$823.4M
 
Beginning Cash (CF) $236.2M $271.9M $421.5M $322.1M $377.9M
Foreign Exchange Rate Adjustment -$2.5M -$6.5M -$1.8M $1.2M -$1.2M
Additions / Reductions -$103.4M -$11.7M -$61.4M -$51.8M -$10.1M
Ending Cash (CF) $130.3M $253.7M $358.3M $271.5M $366.6M
 
Levered Free Cash Flow $89.6M $83M $111M $87.1M -$19.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $381.8M $422.9M $204.6M -$240.9M $107.4M
Depreciation & Amoritzation -- -- -- -- $56.2M
Stock-Based Compensation $32.7M $32.7M $31.1M $31.8M $29.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $330.3M $394.1M $479.3M $391.7M $224.1M
 
Capital Expenditures -- -- -- -- $9.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.9B -$4.9B $1.1B $2.4B $1.9B
 
Dividends Paid (Ex Special Dividend) $364M $412.8M $426.1M $429.5M $323.8M
Special Dividend Paid
Long-Term Debt Issued $10B $11.9B $2.6B $1.5B --
Long-Term Debt Repaid -$6.6B -$7.2B -$3.6B -$3.9B --
Repurchase of Common Stock -- -- -- -- $66M
Other Financing Activities -$31.5M -$63.4M -$33M -$32.2M --
Cash From Financing $3.3B $4.5B -$1.5B -$2.9B -$2.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$190.8M $35.7M $149.6M -$99.4M $55.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $330.3M $394.1M $479.3M $391.7M $215M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $297.4M $298M $251.6M -$239.2M $70M
Depreciation & Amoritzation -- -- -- $1M $48M
Stock-Based Compensation $24.2M $25.3M $22.9M $24.1M $21.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $255M $266.6M $349.1M $281.9M $139.6M
 
Capital Expenditures -- -- -- -- $8.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.9B -$3.2B $1.2B $2.2B $601.6M
 
Dividends Paid (Ex Special Dividend) $273.3M $315.4M $320.1M $322.7M $242.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.9B $6.5B $1.8B $1.2B $3.6B
Long-Term Debt Repaid -$5.3B -$3.6B -$2.8B -$3.3B -$3.2B
Repurchase of Common Stock -- -- -- -- $47.8M
Other Financing Activities -$15.7M -$44.6M -$24.1M -$24.2M -$28.7M
Cash From Financing $3.6B $2.7B -$1.4B -$2.5B -$694.2M
 
Beginning Cash (CF) $855.9M $864.9M $1.4B $1.1B $1.4B
Foreign Exchange Rate Adjustment $579K -$17.4M $1.5M -$1.4M $7.5M
Additions / Reductions -$53.8M -$279.3M $130.2M -$27.9M $54.4M
Ending Cash (CF) $802.6M $568.2M $1.6B $1.1B $1.5B
 
Levered Free Cash Flow $255M $266.6M $349.1M $281.9M $131.1M

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
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

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
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock