Financhill
Sell
38

BALDF Quote, Financials, Valuation and Earnings

Last price:
$6.76
Seasonality move :
7.14%
Day range:
$6.76 - $6.76
52-week range:
$5.86 - $7.55
Dividend yield:
0%
P/E ratio:
10.71x
P/S ratio:
6.25x
P/B ratio:
0.81x
Volume:
--
Avg. volume:
110
1-year change:
-9.51%
Market cap:
$8B
Revenue:
$1.2B
EPS (TTM):
$0.63
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $883.7M $1B $1B $1.1B $1.2B
Revenue Growth (YoY) 9.87% 18.06% -0.35% 8.22% 8.24%
 
Cost of Revenues $208.7M $257.9M $269.5M $285.6M $308.7M
Gross Profit $675M $785.4M $770.2M $839.5M $909.1M
Gross Profit Margin 76.38% 75.28% 74.08% 74.62% 74.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $73.2M $101.7M $102.1M $103.1M $103.1M
Operating Income $601.8M $683.7M $668.1M $736.4M $806M
 
Net Interest Expenses $164.2M $220M $252.9M $401M $464.1M
EBT. Incl. Unusual Items $942.4M $2.6B $1.1B -$1.1B $271.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $196.4M $372.4M $197.5M -$118.1M $98.9M
Net Income to Company $675.3M $785.6M $770.4M $839.7M $909.2M
 
Minority Interest in Earnings $68.9M $125.3M $80.4M -$89.8M $31.8M
Net Income to Common Excl Extra Items $790.4M $2.3B $1.1B -$631.6M $380.3M
 
Basic EPS (Cont. Ops) $0.67 $1.93 $0.90 -$0.47 $0.30
Diluted EPS (Cont. Ops) $0.67 $1.93 $0.90 -$0.47 $0.25
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.2B $1.2B
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.2B $1.2B
 
EBITDA $606.2M $688.9M $673.2M $743.1M $815.2M
EBIT $601.8M $683.7M $668.1M $736.4M $806M
 
Revenue (Reported) $883.7M $1B $1B $1.1B $1.2B
Operating Income (Reported) $601.8M $683.7M $668.1M $736.4M $806M
Operating Income (Adjusted) $601.8M $683.7M $668.1M $736.4M $806M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $264.4M $252.9M $279.1M $310M $362.6M
Revenue Growth (YoY) 15.48% -4.34% 10.39% 11.06% 16.96%
 
Cost of Revenues $55.7M $61.1M $116.4M $103M $81.4M
Gross Profit $208.6M $191.7M $162.8M $207.1M $281.2M
Gross Profit Margin 78.92% 75.83% 58.32% 66.79% 77.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $21.3M $23.3M $23.1M $20.4M $28.5M
Operating Income $187.3M $168.4M $139.7M $186.6M $252.7M
 
Net Interest Expenses $16.7M $44M $81.5M $103.4M $116M
EBT. Incl. Unusual Items $810.9M $32.1M -$160.8M -$16.4M $283.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $84.9M $24.5M -$4M $14.8M $59.8M
Net Income to Company $208.6M $191M $216.5M $240.2M $289.3M
 
Minority Interest in Earnings $16.9M $15.5M -$647.4K $10.1M $13M
Net Income to Common Excl Extra Items $738.8M $73.6M -$98.7M -$18.2M $254.6M
 
Basic EPS (Cont. Ops) $0.65 $0.05 -$0.09 -$0.02 $0.20
Diluted EPS (Cont. Ops) $0.65 $0.05 -$0.09 -$0.02 $0.19
Weighted Average Basic Share $1.1B $1.1B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.1B $1.1B $1.2B $1.2B $1.3B
 
EBITDA $188.6M $169.6M $141.2M $188.9M $255.2M
EBIT $187.3M $168.4M $139.7M $186.6M $252.7M
 
Revenue (Reported) $264.4M $252.9M $279.1M $310M $362.6M
Operating Income (Reported) $187.3M $168.4M $139.7M $186.6M $252.7M
Operating Income (Adjusted) $187.3M $168.4M $139.7M $186.6M $252.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1B $1.1B $1.1B $1.2B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $247.4M $271.4M $396.2M $382.3M $337.2M
Gross Profit $760.9M $783.5M $701M $816.3M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $90.8M $106.9M $99.2M $103.4M $112.7M
Operating Income $670.1M $676.6M $601.8M $712.9M $894.9M
 
Net Interest Expenses $136.3M $163.1M $273.8M $375.6M $418.3M
EBT. Incl. Unusual Items $2.1B $2.2B -$272.3M -$653.3M $944.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $329M $348.4M -$20.3M -$32M $164.6M
Net Income to Company $760.9M $781.2M $818.7M $894.8M $1B
 
Minority Interest in Earnings $113.1M $131.6M -$60.6M -$12.3M $33.6M
Net Income to Common Excl Extra Items $1.8B $1.9B -$167.1M -$385.1M $919.2M
 
Basic EPS (Cont. Ops) $1.55 $1.61 -$0.09 -$0.32 $0.75
Diluted EPS (Cont. Ops) $1.54 $1.61 -$0.16 -$0.33 $0.63
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $675.2M $681.8M $607.9M $721.5M $904.3M
EBIT $670.1M $676.6M $601.8M $712.9M $894.9M
 
Revenue (Reported) $1B $1.1B $1.1B $1.2B $1.3B
Operating Income (Reported) $670.1M $676.6M $601.8M $712.9M $894.9M
Operating Income (Adjusted) $670.1M $676.6M $601.8M $712.9M $894.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $769.7M $781.3M $835.6M $909M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $187.3M $201.1M $327.2M $305.9M $255.8M
Gross Profit $582.4M $580.2M $508.5M $603.1M $779.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $70.4M $80.4M $75.1M $75M $86.5M
Operating Income $512M $499.8M $433.4M $528.2M $693.5M
 
Net Interest Expenses $101.7M $139.6M $213.3M $289.2M $321.5M
EBT. Incl. Unusual Items $1.6B $1.2B -$305.4M -$2.8M $617M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $213.2M $192.1M -$34.3M $51.8M $118M
Net Income to Company $582.3M $578.3M $626.3M $681.6M $816.1M
 
Minority Interest in Earnings $92.6M $98.5M -$48.2M $29.4M $31.1M
Net Income to Common Excl Extra Items $1.4B $1.1B -$233.5M $16.2M $668.4M
 
Basic EPS (Cont. Ops) $1.16 $0.87 -$0.16 -$0.01 $0.54
Diluted EPS (Cont. Ops) $1.16 $0.87 -$0.16 -$0.02 $0.42
Weighted Average Basic Share $3.4B $3.4B $3.5B $3.5B $3.6B
Weighted Average Diluted Share $3.4B $3.4B $3.5B $3.6B $3.8B
 
EBITDA $515.9M $503.6M $438.2M $535M $700.6M
EBIT $512M $499.8M $433.4M $528.2M $693.5M
 
Revenue (Reported) $769.7M $781.3M $835.6M $909M $1B
Operating Income (Reported) $512M $499.8M $433.4M $528.2M $693.5M
Operating Income (Adjusted) $512M $499.8M $433.4M $528.2M $693.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $867.8M $357.9M $536.9M $381.9M $583.2M
Short Term Investments $324.7M $214.6M $155.1M $143.7M $277.9M
Accounts Receivable, Net $41.8M $42.9M $19M $44.5M $26.9M
Inventory $341.3M $297.9M $328.3M $272.9M $176.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $122.1K -- -- -$298K --
Total Current Assets $1.4B $933.2M $1.1B $1B $1.1B
 
Property Plant And Equipment $206M $197.3M $206.6M $247M $265.2M
Long-Term Investments $1.9B $3.2B $3.2B $2.8B $2.7B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -$26.2M -- $90.7K
Total Assets $22B $25.4B $25.4B $25.2B $24.3B
 
Accounts Payable $61.7M $99.2M $62.6M $43.6M $52.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6M $5.7M $5.3M $5.9M $6M
Other Current Liabilities $498M $108.7M $59.6M $77.4M $143.6M
Total Current Liabilities $2B $2B $2B $1.7B $2.1B
 
Long-Term Debt $9.9B $11.7B $11.6B $12.3B $11.2B
Capital Leases -- -- -- -- --
Total Liabilities $13.7B $15.7B $15.5B $15.9B $15.1B
 
Common Stock $22.8M $20.7M $18.4M $19.1M $17.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $7.1B $8.6B $8.7B $8.2B $8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2B $1.2B $1.2B $1.2B $1.2B
Total Equity $8.3B $9.8B $9.9B $9.3B $9.2B
 
Total Liabilities and Equity $22B $25.4B $25.4B $25.2B $24.3B
Cash and Short Terms $867.8M $357.9M $536.9M $381.9M $583.2M
Total Debt $9.9B $11.7B $11.6B $12.3B $11.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $614.8M $484.3M $519.7M $882.8M $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $566M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $890.1M $1.1B $1.4B $1.8B
 
Property Plant And Equipment $195.3M $166.7M $202.5M $244.8M $306.3M
Long-Term Investments $2.8B $3B $2.9B $2.8B $3B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $24.7B $23.3B $24.3B $25.7B $29.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $403.7M $212.1M $320.6M $272.2M $642.4M
 
Long-Term Debt $12.7B $11.9B $12.5B $13.6B $15.1B
Capital Leases -- -- -- -- --
Total Liabilities $15.6B $14.3B $15B $16.2B $18.2B
 
Common Stock $21.3M $16.8M $17.7M $19.3M $21.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2B $1.1B $1.2B $1.3B $1.4B
Total Equity $9.2B $9B $9.3B $9.5B $11.3B
 
Total Liabilities and Equity $24.7B $23.3B $24.3B $25.7B $29.5B
Cash and Short Terms $614.8M $484.3M $519.7M $882.8M $1.2B
Total Debt $12.7B $11.9B $12.5B $13.6B $15.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $675.3M $785.6M $770.4M $839.7M $909.2M
Depreciation & Amoritzation $4.5M $5.2M $5.1M $6.7M $9.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$97.9M $5.6M $38.9M -$1M $31.6M
Change in Inventories -- -- -- -- --
Cash From Operations $710.5M $245.7M $559.7M $487.2M $554.2M
 
Capital Expenditures $3.9M $8.2M $13.6M $17.6M $5.1M
Cash Acquisitions $32.7M $2.9M $18.1M $1.9M $5.7M
Cash From Investing -$1.8B -$3.5B -$1.3B -$614.5M -$1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.2B $3.9B $2.7B $2.4B $1.8B
Long-Term Debt Repaid -$1.1B -$916.3M -$1.8B -$2.4B -$1.6B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2M $584.2K $299.1K -$1.9M $85.2M
Cash From Financing $1.5B $2.9B $1B -$20M $540.1M
 
Beginning Cash (CF) $544M $143.5M $381.7M $238.3M $306M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $335.6M -$376.8M $264.6M -$148.5M $92.5M
Ending Cash (CF) $879.6M -$233.4M $650.9M $88.8M $400.9M
 
Levered Free Cash Flow $706.6M $237.5M $546.1M $469.6M $549.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $208.6M $191M $216.5M $240.2M $289.3M
Depreciation & Amoritzation $1.3M $1.1M $1.6M $2.2M $2.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $17.3M $6.5M -$25.5M $52.9M -$10.6M
Change in Inventories -- -- -- -- --
Cash From Operations $229.7M $160.5M $144.7M $133.4M $175.9M
 
Capital Expenditures $2M $1.1M $1.4M $959.5K $1.5M
Cash Acquisitions $2.9M $3.9M -$277.5K -- $2.3M
Cash From Investing -$1.4B -$308.7M -$76.7M -$167.7M -$691.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $56.1M $209M $6.8M $461.2M --
Long-Term Debt Repaid -$106.3M -$216.8M -$167.5M -$199.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $578.9K -$115.9K -$95.2K -$84.3M --
Cash From Financing $25.1M $45.9M -$158.7M $261.7M $968.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment $2.8M $1.1M -$4M -$959.5K -$1.1M
Additions / Reductions -$1.2B -$101.2M -$94.6M $226.3M $452M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $227.7M $159.3M $143.4M $132.4M $174.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $760.9M $781.2M $818.7M $894.8M $1B
Depreciation & Amoritzation $5M $5.2M $6.2M $8.6M $9.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$53.2M $7.8M $38.7M $50.4M -$33.4M
Change in Inventories -- -- -- -- --
Cash From Operations $497.7M $517M $669.4M $417.5M $573.6M
 
Capital Expenditures $7M $9.9M $12M $15.5M $5.4M
Cash Acquisitions $34.9M $4.2M $13.3M $7.6M $3M
Cash From Investing -$4B -$1.6B -$844.3M -$553.5M -$1.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.9B $2.3B $2.6B $1.8B --
Long-Term Debt Repaid -$1.1B -$1.3B -$2.5B -$1.6B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $737.7K $196K $108.4K -$1.9M --
Cash From Financing $3.3B $1B $146.1M $458.7M $1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$270.2M -$15.3M -$23.1M $318.2M $123M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $490.7M $507.1M $657.3M $402M $568.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $582.3M $578.3M $626.3M $681.6M $816.1M
Depreciation & Amoritzation $3.9M $3.8M $4.9M $6.9M $7.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$44.3M -$39.1M -$32.7M $18.8M -$45.4M
Change in Inventories -- -- -- -- --
Cash From Operations $59.8M $342.1M $463.2M $394.3M $428.1M
 
Capital Expenditures $5.2M $6.9M $5.5M $3.4M $3.9M
Cash Acquisitions $2.9M $4.2M $9.9K $5.8M $3.2M
Cash From Investing -$3B -$1B -$540.2M -$475.4M -$963.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.5B $2B $1.8B $1.3B $1.8B
Long-Term Debt Repaid -$785.1M -$1.2B -$1.9B -$1.1B -$1.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $578.9K $190.8K $0 -$0 -$828.8K
Cash From Financing $2.8B $852.9M -$67.5M $403M $891.4M
 
Beginning Cash (CF) -- -- -- -- $753.7M
Foreign Exchange Rate Adjustment $6.6M $3.4M $4.7M $1.1M -$4.9M
Additions / Reductions -$168.1M $159.7M -$139.7M $323M $351.4M
Ending Cash (CF) -- -- -- -- $686.2M
 
Levered Free Cash Flow $54.6M $335.2M $457.7M $390.8M $424.2M

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Stock Ideas

Buy
64
Is NVDA Stock a Buy?

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

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Sell
50
PLAB alert for Dec 10

Photronics, Inc. [PLAB] is up 45.35% over the past day.

Buy
60
OLMA alert for Dec 10

Olema Pharmaceuticals, Inc. [OLMA] is up 15.35% over the past day.

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 3.07% over the past day.

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

Show me the best stock