Financhill
Buy
80

BDRBF Quote, Financials, Valuation and Earnings

Last price:
$164.51
Seasonality move :
4.99%
Day range:
$162.57 - $168.61
52-week range:
$45.63 - $168.95
Dividend yield:
0%
P/E ratio:
39.55x
P/S ratio:
1.84x
P/B ratio:
--
Volume:
5.8K
Avg. volume:
21.3K
1-year change:
121.44%
Market cap:
$16.3B
Revenue:
$8.7B
EPS (TTM):
$4.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.5B $6.1B $6.9B $8B $8.7B
Revenue Growth (YoY) -13.37% -6.2% 13.61% 16.39% 7.69%
 
Cost of Revenues $6.3B $5.5B $6B $6.7B $7.2B
Gross Profit $214M $603M $928M $1.3B $1.5B
Gross Profit Margin 3.3% 9.91% 13.42% 16.17% 16.77%
 
R&D Expenses $18M $17M $31M $43M $29M
Selling, General & Admin $420M $355M $395M $447M $478M
Other Inc / (Exp) $1.1B $77M -$188M $93M -$170M
Operating Expenses $450M $372M $426M $490M $507M
Operating Income -$236M $231M $502M $811M $946M
 
Net Interest Expenses $800M $634M $530M $480M $474M
EBT. Incl. Unusual Items -$123M -$371M -$246M $401M $256M
Earnings of Discontinued Ops. -$698M $5.3B -$20M -$45M --
Income Tax Expense $49M -$122M -$118M -$89M -$114M
Net Income to Company -$568M $5.1B -$148M $490M $370M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$170M -$249M -$128M $490M $370M
 
Basic EPS (Cont. Ops) -$9.20 -$2.87 -$1.66 $4.80 $3.45
Diluted EPS (Cont. Ops) -$9.20 -$2.87 -$1.66 $4.70 $3.39
Weighted Average Basic Share $96.3M $96.3M $94.5M $95.5M $98.3M
Weighted Average Diluted Share $96.3M $99M $94.5M $97.7M $100M
 
EBITDA $274M $648M $917M $1.2B $1.4B
EBIT -$236M $231M $502M $811M $946M
 
Revenue (Reported) $6.5B $6.1B $6.9B $8B $8.7B
Operating Income (Reported) -$236M $231M $502M $811M $946M
Operating Income (Adjusted) -$236M $231M $502M $811M $946M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.5B $1.9B $2.1B $2.3B
Revenue Growth (YoY) 3.13% 0.41% 27.56% 11.69% 11.29%
 
Cost of Revenues $1.3B $1.2B $1.5B $1.7B $1.9B
Gross Profit $140M $224M $314M $340M $372M
Gross Profit Margin 9.66% 15.4% 16.92% 16.4% 16.13%
 
R&D Expenses $6M $9M $12M $13M $11M
Selling, General & Admin $85M $93M $103M $117M $124M
Other Inc / (Exp) -$267M $38M -$116M $37M --
Operating Expenses $91M $102M $115M $130M $135M
Operating Income $49M $122M $199M $210M $237M
 
Net Interest Expenses $377M $126M $111M $118M $109M
EBT. Incl. Unusual Items -$376M $28M -$39M $114M $74M
Earnings of Discontinued Ops. -$1M -- -- -- -$32M
Income Tax Expense $1M $1M -$2M -$3M -$11M
Net Income to Company $4.9B $22.9M -$37.4M $116.6M $85.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$376M $27M -$37M $117M $85M
 
Basic EPS (Cont. Ops) -$3.98 $0.20 -$0.46 $1.11 $0.78
Diluted EPS (Cont. Ops) -$3.98 $0.20 -$0.46 $1.09 $0.77
Weighted Average Basic Share $96.1M $94.1M $95.6M $98.9M $99.2M
Weighted Average Diluted Share $96.1M $96.7M $95.6M $100.5M $100.3M
 
EBITDA $142M $207M $291M $316M $366M
EBIT $49M $122M $199M $210M $237M
 
Revenue (Reported) $1.4B $1.5B $1.9B $2.1B $2.3B
Operating Income (Reported) $49M $122M $199M $210M $237M
Operating Income (Adjusted) $49M $122M $199M $210M $237M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.7B $6B $7.6B $8.6B $9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.3B $5.2B $6.4B $7.2B $7.5B
Gross Profit $329M $808M $1.2B $1.4B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $17M $25M $42M $34M $17M
Selling, General & Admin $370M $375M $432M $480M $477M
Other Inc / (Exp) $723M -$99M $58M $113M --
Operating Expenses $399M $400M $474M $503M $439M
Operating Income -$70M $408M $735M $868M $1B
 
Net Interest Expenses $934M $846M $596M $486M $463M
EBT. Incl. Unusual Items -$263M -$254M $299M $427M $351M
Earnings of Discontinued Ops. $4.9B -$21M -$45M -- -$47M
Income Tax Expense $241M -$124M -$217M -$34M -$95M
Net Income to Company $4.5B -$159.8M $499.3M $459.8M $444.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$503M -$130M $516M $461M $446M
 
Basic EPS (Cont. Ops) -$9.63 -$1.77 $5.07 $4.38 $4.21
Diluted EPS (Cont. Ops) -$9.59 -$1.77 $4.94 $4.33 $4.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $394M $802M $1.1B $1.3B $1.5B
EBIT -$70M $408M $735M $868M $1B
 
Revenue (Reported) $6.7B $6B $7.6B $8.6B $9B
Operating Income (Reported) -$70M $408M $735M $868M $1B
Operating Income (Adjusted) -$70M $408M $735M $868M $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.3B $4.3B $5B $5.6B $5.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.9B $3.7B $4.1B $4.6B $4.9B
Gross Profit $381M $586M $867M $938M $959M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $14M $22M $33M $25M $17M
Selling, General & Admin $253M $273M $310M $343M $342M
Other Inc / (Exp) -$67M -$225M $22M $42M $49M
Operating Expenses $267M $295M $343M $357M $313M
Operating Income $114M $291M $524M $581M $646M
 
Net Interest Expenses $718M $690M $472M $359M $348M
EBT. Incl. Unusual Items -$484M -$366M $179M $205M $300M
Earnings of Discontinued Ops. $5.3B -$20M -$45M -- -$47M
Income Tax Expense $5M $3M -$96M -$41M -$22M
Net Income to Company $4.8B -$393.7M $273.6M $246.2M $326.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$488M -$369M $275M $246M $322M
 
Basic EPS (Cont. Ops) -$5.27 -$4.11 $2.67 $2.26 $3.03
Diluted EPS (Cont. Ops) -$5.23 -$4.12 $2.54 $2.23 $3.01
Weighted Average Basic Share $289.9M $284.1M $285.6M $295M $296.9M
Weighted Average Diluted Share $293.9M $286.7M $289.7M $299.7M $300.1M
 
EBITDA $412M $566M $775M $869M $938M
EBIT $114M $291M $524M $581M $646M
 
Revenue (Reported) $4.3B $4.3B $5B $5.6B $5.9B
Operating Income (Reported) $114M $291M $524M $581M $646M
Operating Income (Adjusted) $114M $291M $524M $581M $646M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8B $1.7B $1.3B $1.6B $1.7B
Short Term Investments $227M $76M $472M $97M $30M
Accounts Receivable, Net $339M $300M $312M $335M $458M
Inventory $3.6B $3.2B $3.3B $3.8B $4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $218M $164M $181M $133M $177M
Total Current Assets $16.6B $5.5B $5.6B $5.9B $6.4B
 
Property Plant And Equipment $668M $837M $1.2B $1.4B $1.4B
Long-Term Investments $912M $1.7B $899M $757M $573M
Goodwill -- -- -- -- --
Other Intangibles $4.4B $4.1B $3.9B $3.6B $3.3B
Other Long-Term Assets $357M $387M $372M $371M $361M
Total Assets $23.1B $12.8B $12.3B $12.5B $12.7B
 
Accounts Payable $1.1B $880M $1B $1.6B $1.4B
Accrued Expenses $235M $137M $126M $125M $147M
Current Portion Of Long-Term Debt $1.9B -- -- -- $299M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $10.8B $650M $779M $585M $669M
Total Current Liabilities $16.8B $4.8B $5.4B $5.9B $5.8B
 
Long-Term Debt $8.4B $7.3B $6.4B $6.1B $5.7B
Capital Leases -- -- -- -- --
Total Liabilities $29.7B $15.9B $15.1B $14.9B $14.7B
 
Common Stock $2.7B $2.6B $2.6B $2.7B $2.7B
Other Common Equity Adj -$648M -$24M -$60M $24M -$103M
Common Equity -$9.7B -$3.4B -$3.1B -$2.8B -$2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.7B -- -- -- --
Total Equity -$6.7B -$3.1B -$2.8B -$2.4B -$2B
 
Total Liabilities and Equity $23.1B $12.8B $12.3B $12.5B $12.7B
Cash and Short Terms $1.8B $1.7B $1.3B $1.6B $1.7B
Total Debt $10.3B $7.3B $6.4B $6.1B $6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.4B $1.3B $987M $872M $1.2B
Short Term Investments $581M $459M $64M $48M --
Accounts Receivable, Net $327M $309M $322M $441M $566M
Inventory $3.4B $3.8B $4.5B $4.5B $4.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $197M $143M $161M $186M --
Total Current Assets $5.9B $6.1B $6B $6B $6.9B
 
Property Plant And Equipment $733M $1B $1.4B $1.5B $1.4B
Long-Term Investments $1.1B $819M $538M $815M $647M
Goodwill -- -- -- -- --
Other Intangibles $4.2B $4B $3.8B $3.4B --
Other Long-Term Assets $435M $332M $369M $388M --
Total Assets $12.5B $12.5B $12.5B $12.7B $13.3B
 
Accounts Payable $1.4B $1.4B $1.8B $1.8B $1.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $8M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $635M $683M $582M $493M --
Total Current Liabilities $4.6B $5.5B $6B $5.7B $6B
 
Long-Term Debt $7.3B $6.5B $6B $6B $5.7B
Capital Leases -- -- -- -- --
Total Liabilities $15.7B $15.8B $15B $14.7B $14.9B
 
Common Stock $2.7B $2.6B $2.7B $2.7B $2.7B
Other Common Equity Adj -$11M -$108M -$27M -$15M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$3.2B -$3.3B -$2.5B -$2B -$1.6B
 
Total Liabilities and Equity $12.5B $12.5B $12.5B $12.7B $13.3B
Cash and Short Terms $1.4B $1.3B $987M $872M $1.2B
Total Debt $7.3B $6.5B $6B $6B $5.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$568M $5.1B -$148M $490M $370M
Depreciation & Amoritzation $510M $417M $415M $431M $445M
Stock-Based Compensation $26M $14M $18M $24M $23M
Change in Accounts Receivable -$340M -$172M -$1M -$23M -$132M
Change in Inventories $682M $318M -$87M -$413M -$261M
Cash From Operations -$2.8B -$289M $1.1B $623M $405M
 
Capital Expenditures $364M $237M $355M $366M $173M
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.4B $2.5B -$325M $118M -$144M
 
Dividends Paid (Ex Special Dividend) $19M $20M $20M $22M $22M
Special Dividend Paid
Long-Term Debt Issued $707M $2.2B -- $1.5B $1.5B
Long-Term Debt Repaid -$101M -$5.4B -$1.1B -$1.9B -$1.6B
Repurchase of Common Stock -- $51M $40M $24M $22M
Other Financing Activities $384M $1M -- -- -$20M
Cash From Financing $1.3B -$3B -$1.1B -$438M -$203M
 
Beginning Cash (CF) $1.8B $1.7B $1.3B $1.6B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$179M -$775M -$384M $303M $59M
Ending Cash (CF) $1.6B $879M $908M $1.9B $1.7B
 
Levered Free Cash Flow -$3.2B -$526M $717M $257M $232M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.9B $22.9M -$37.4M $116.6M $85.6M
Depreciation & Amoritzation $93.8M $85.1M $92.3M $105.6M $130.5M
Stock-Based Compensation $3.1M $3M $5M $6M $5M
Change in Accounts Receivable $13.8M $3M $3.4K -$20.9M -$64.9M
Change in Inventories $102.1M -$279.5M -$234.3M -$148.5M -$127.4M
Cash From Operations $150.3M $125.3M $180M -$80.7M $194.1M
 
Capital Expenditures $57.4M $85.6M $99.3M $45.8M $38.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$31.1M -$61.8M -$72.5M -$36.9M -$41.4M
 
Dividends Paid (Ex Special Dividend) $4M $5M $6M $6M $5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $737M -- -- -- --
Long-Term Debt Repaid -$1.7B -$95M -$8M -$5M --
Repurchase of Common Stock $22.9M $12M -$6.7K $12M $5M
Other Financing Activities -- $3M $1M -$2M --
Cash From Financing -$1B -$114.1M -$2.7M -$24.9M $226.5M
 
Beginning Cash (CF) $1.4B $1.3B $987M $872M $1.2B
Foreign Exchange Rate Adjustment -$3.1M -- -- -$996K $6.1K
Additions / Reductions -$904.9M -$50.6M $104.7M -$143.5M $379.2M
Ending Cash (CF) $472M $1.3B $1.1B $727.5M $1.6B
 
Levered Free Cash Flow $92.9M $39.8M $80.7M -$126.5M $155.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.5B -$159.8M $499.3M $459.8M $444.3M
Depreciation & Amoritzation $467.5M $393.3M $389.4M $466.1M $445.5M
Stock-Based Compensation $32.5M $10M $22.9M $24.9M $22.9M
Change in Accounts Receivable -$73.3M $8.8M -$11.7M -$116.4M -$123.1M
Change in Inventories $1.2B -$443.2M -$723.9M -$69.5M -$427.7M
Cash From Operations -$315M $1.2B $192.8M $276.1M $637.8M
 
Capital Expenditures $276.4M $288.9M $413.3M $220.6M $152.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.7B -$234.8M $68.7M -$202.8M -$168.4M
 
Dividends Paid (Ex Special Dividend) $19.1M $21M $22M $22M $19.8M
Special Dividend Paid
Long-Term Debt Issued -- -- $739M $2.2B --
Long-Term Debt Repaid -$5.5B -$872M -$1.4B -$2.4B --
Repurchase of Common Stock $31.1M $60M $10.6M $25.8M $40.1M
Other Financing Activities $2M -- -- -- --
Cash From Financing -$3B -$953.5M -$622.5M -$195.7M -$169.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$489.1M -$38.6M -$360M -$122.4M $298.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$591.4M $865.9M -$220.5M $55.5M $485.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.8B -$393.7M $273.6M $246.2M $326.9M
Depreciation & Amoritzation $299.1M $275.1M $251.3M $287.2M $296.4M
Stock-Based Compensation $15M $11M $16M $17M $17.3M
Change in Accounts Receivable -$173.1M $5.8M -$5M -$98.5M -$92.4M
Change in Inventories $195.7M -$565.4M -$1.2B -$824.2M -$988.8M
Cash From Operations -$669.7M $763.5M -$115.9M -$457M -$212.2M
 
Capital Expenditures $158.8M $210.4M $272.3M $126.9M $109.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.6B -$169.7M $219.7M -$100.2M -$126.9M
 
Dividends Paid (Ex Special Dividend) $14M $15M $17M $17M $15.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.2B -- $739M $1.5B $492M
Long-Term Debt Repaid -$5.4B -$868M -$1.2B -$1.6B -$815M
Repurchase of Common Stock $31.1M $40.1M $10M $12M $30.5M
Other Financing Activities $1M -- -- -$2M -$3M
Cash From Financing -$3B -$926.4M -$407.4M -$166.1M -$137.1M
 
Beginning Cash (CF) $6.8B $4.1B $3B $3.1B $3B
Foreign Exchange Rate Adjustment -$16.1M -- -- $11.3K -$2M
Additions / Reductions -$1.1B -$332.6M -$303.7M -$723.3M -$478.2M
Ending Cash (CF) $5.7B $3.8B $2.7B $2.3B $2.5B
 
Levered Free Cash Flow -$828.4M $553.1M -$388.3M -$583.9M -$321.8M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

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…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

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

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock