Financhill
Buy
73

BPIRY Quote, Financials, Valuation and Earnings

Last price:
$5.57
Seasonality move :
18.57%
Day range:
$5.52 - $5.79
52-week range:
$3.48 - $5.88
Dividend yield:
1.23%
P/E ratio:
6.12x
P/S ratio:
2.28x
P/B ratio:
0.81x
Volume:
30K
Avg. volume:
68K
1-year change:
29.84%
Market cap:
$7B
Revenue:
$3B
EPS (TTM):
$0.91
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $2.7B $2.4B $2.8B $3B
Revenue Growth (YoY) 4.4% 27.44% -11.22% 15.28% 6.63%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $322.1M $293.4M $214.1M $243.6M $246.8M
Other Inc / (Exp) $48M $486.3M $459.8M $26M $69.3M
Operating Expenses $1.1B $1B $886.9M $909.4M $943.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$609.8M -$3.2B $1.1B $1.2B $1.6B
Earnings of Discontinued Ops. -$11.4M -$8.3M $53.8M -- --
Income Tax Expense $145M $373.9M $147.6M $316.1M $400.5M
Net Income to Company -$621.3M -$3.2B $1.1B $1.2B $1.6B
 
Minority Interest in Earnings $6.9M $1.2M $2.1M $2.2M --
Net Income to Common Excl Extra Items -$758.3M -$3.6B $1B $853.1M $1.2B
 
Basic EPS (Cont. Ops) -$28.69 -$4.15 $0.80 $0.68 $0.93
Diluted EPS (Cont. Ops) -$28.69 -$4.15 $0.80 $0.68 $0.93
Weighted Average Basic Share $26.5M $859.5M $1.2B $1.2B $1.2B
Weighted Average Diluted Share $26.5M $859.5M $1.2B $1.2B $1.2B
 
EBITDA -- -- -- -- --
EBIT -$222.7M -$2.7B $1.5B $2B $2.7B
 
Revenue (Reported) $2.1B $2.7B $2.4B $2.8B $3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$222.7M -$2.7B $1.5B $2B $2.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $573.5M $363.7M $589M $778.6M $778.1M
Revenue Growth (YoY) 12.59% -36.58% 61.94% 32.2% -0.06%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4M -- -- -- --
Other Inc / (Exp) $10.7M -- -- -- --
Operating Expenses $306.5M -- $215.8M $211.1M $239.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$478.1M $285.9M $275.1M $458.8M $469M
Earnings of Discontinued Ops. -$3.6M -$2.3M -- -- --
Income Tax Expense $139.5M $197.9M -- -- --
Net Income to Company -$457.5M $282.5M $282M $332M $223.5M
 
Minority Interest in Earnings $6M -$2.3M -- -- --
Net Income to Common Excl Extra Items -$614M $82.3M $173.8M $227.2M $196.1M
 
Basic EPS (Cont. Ops) -$23.23 $0.07 $0.14 $0.17 $0.15
Diluted EPS (Cont. Ops) -$23.23 $0.07 $0.14 $0.17 $0.15
Weighted Average Basic Share $26.4M $1.2B $1.3B $1.2B $1.2B
Weighted Average Diluted Share $26.4M $1.2B $1.3B $1.2B $1.2B
 
EBITDA -- -- -- -- --
EBIT -$382.7M $285.9M $275.1M $458.8M $469M
 
Revenue (Reported) $573.5M $363.7M $589M $778.6M $778.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$382.7M $285.9M $275.1M $458.8M $469M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $2.6B $2.4B $2.8B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $317.6M -- -- -- --
Other Inc / (Exp) $48M $478.4M $473M -$2.2M $40.6M
Operating Expenses $1.1B -- $909.8M $903.1M $926.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$619.8M -$3.2B $1.2B $1.3B $1.8B
Earnings of Discontinued Ops. -$10.3M -$9.4M $51.2M -- --
Income Tax Expense $155.6M $369.4M -- -- --
Net Income to Company -$621.3M -$3.2B $1.1B $1.2B $1.6B
 
Minority Interest in Earnings $7.1M $122.5K $1.1M $2.2M -$1.1M
Net Income to Common Excl Extra Items -$777.5M -$3.6B $1B $851.9M $1.2B
 
Basic EPS (Cont. Ops) -$29.41 -$13.27 $0.82 $0.67 $0.91
Diluted EPS (Cont. Ops) -$31.07 -$13.27 $0.82 $0.67 $0.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT -$232.2M -$2.9B $1.4B $1.9B $2.6B
 
Revenue (Reported) $2.1B $2.6B $2.4B $2.8B $3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$232.2M -$2.9B $1.4B $1.9B $2.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.6B $2.4B $2.8B $3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $332.4M $269.2M $271.1M $240.4M --
Other Inc / (Exp) $478.4M $473M -$2.2M $40.6M --
Operating Expenses $824.5M $909.8M $903.1M $926.2M --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.2B $1.2B $1.3B $1.8B --
Earnings of Discontinued Ops. -$9.4M $51.2M -- -- --
Income Tax Expense $369.4M $82.2M $209M $355.6M --
Net Income to Company -$3.2B $1.1B $1.2B $1.6B --
 
Minority Interest in Earnings $122.5K $1.1M $2.2M -$1.1M --
Net Income to Common Excl Extra Items -$3.6B $1B $851.9M $1.2B --
 
Basic EPS (Cont. Ops) -$13.27 $0.82 $0.67 $0.91 --
Diluted EPS (Cont. Ops) -$13.27 $0.82 $0.67 $0.91 --
Weighted Average Basic Share $3.4B $5B $5B $5B --
Weighted Average Diluted Share $3.4B $5B $5B $5B --
 
EBITDA -- -- -- -- --
EBIT -$2.9B $1.4B $1.9B $2.6B --
 
Revenue (Reported) $2.6B $2.4B $2.8B $3B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$2.9B $1.4B $1.9B $2.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.4B $17.9B $10.7B $11.9B $7.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $66.4M $46.4M $47.2M $32.1M $29.1M
Other Current Assets -- -- -- -- --
Total Current Assets $13.8B $20.1B $12B $13B $9.9B
 
Property Plant And Equipment $1.2B $1B $780.7M $809.2M $785.6M
Long-Term Investments $12.1B $23.7B $22.3B $24.6B $25.7B
Goodwill $46.7M $10.2M $29M $28.7M $27.1M
Other Intangibles $297.7M $292.1M $305.6M $354.8M $406.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $88B $90.3B $80B $84.5B $83.3B
 
Accounts Payable $123M $92.8M $84.7M $79.6M $68.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $233.7M $176.6M $253.1M $232.1M $145.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $79.2B $83.8B $73B $76.4B $74.7B
 
Common Stock $3.2B $1.3B $1.2B $1.3B $1.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $8.7B $6.6B $7B $8.1B $8.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $130.4M $17M $30M $61.9M $58.3M
Total Equity $8.9B $6.6B $7.1B $8.1B $8.6B
 
Total Liabilities and Equity $88B $90.3B $80B $84.5B $83.3B
Cash and Short Terms $11.4B $17.9B $10.7B $11.9B $7.9B
Total Debt $1.9B $2.3B $2B $3.2B $4.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.4B $17.9B $10.7B $11.9B $7.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $66.4M $46.4M $47.2M $32.1M $29.1M
Other Current Assets -- -- -- -- --
Total Current Assets $13.8B $20.1B $12B $13B $9.9B
 
Property Plant And Equipment $1.2B $1B $780.7M $809.2M $785.6M
Long-Term Investments $12.1B $23.7B $22.3B $24.6B $25.7B
Goodwill $46.7M $10.2M $29M $28.7M $27.1M
Other Intangibles $297.7M $292.1M $305.6M $354.8M $406.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $88B $90.3B $80B $84.5B $83.3B
 
Accounts Payable $123M $92.8M $84.7M $79.6M $68.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $233.7M $176.6M $253.1M $232.1M $145.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $79.2B $83.8B $73B $76.4B $74.7B
 
Common Stock $3.2B $1.3B $1.2B $1.3B $1.2B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $130.4M $17M $30M $61.9M $58.3M
Total Equity $8.9B $6.6B $7.1B $8.1B $8.6B
 
Total Liabilities and Equity $88B $90.3B $80B $84.5B $83.3B
Cash and Short Terms $11.4B $17.9B $10.7B $11.9B $7.9B
Total Debt $1.9B $2.3B $2B $3.2B $4.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$621.3M -$3.2B $1.1B $1.2B $1.6B
Depreciation & Amoritzation $134.8M $134.9M $113.9M $114.8M $128.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $7.2B $4.7B -$7.3B $843.4M -$4.4B
 
Capital Expenditures $93.6M $150.3M $178.2M $181.9M $337.7M
Cash Acquisitions -$32M $30.8M -$91.7M -$161.3M -$5.4M
Cash From Investing -$1.3B $377.4M $804.7M -$755.7M $518.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$85.5M
Special Dividend Paid
Long-Term Debt Issued $499.1M $589.2M $364.9M $1.1B $2.6B
Long-Term Debt Repaid -- -- -$495.7M -- -$874.5M
Repurchase of Common Stock -- -$11.8M -$26.4M -$89.9M -$71.4M
Other Financing Activities -- $637.7M -$55.9M -$57.4M -$57.4M
Cash From Financing $459.1M $2.6B -$307.9M $850.9M $1.4B
 
Beginning Cash (CF) $4.3B $11B $16.7B $10.2B $11.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.4B $7.8B -$6.8B $938.6M -$2.5B
Ending Cash (CF) $10.6B $18.8B $9.9B $11.1B $8.6B
 
Levered Free Cash Flow $7.1B $4.6B -$7.5B $661.5M -$4.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$457.5M $282.5M $282M $332M $223.5M
Depreciation & Amoritzation $30.7M $33.5M $31.3M $28.7M $32M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $1.7B -$8.5B -$3B -$2.3B
 
Capital Expenditures $31.7M $64.2M $54.3M $71.9M $172.7M
Cash Acquisitions $766.5K $29.6M $2.9M -$13.2M $87.3K
Cash From Investing -$641.9M $173.5M -$143.3M $155.7M -$145.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $364.9M $532.8M $119.3M
Long-Term Debt Repaid -- -- -- -- $11.9M
Repurchase of Common Stock -- -$11.8M -$5.2M -$11.5M -$17.5M
Other Financing Activities -- -$28.4M -$29.7M -$29.1M $58.1M
Cash From Financing -$22.7M $552.7M -$192.1M $475.3M $35.9M
 
Beginning Cash (CF) $9.7B $16.3B $18B $13.5B $11.2B
Foreign Exchange Rate Adjustment -$5.5M $9.5M -$30.9M $10M -$907.8K
Additions / Reductions $1B $2.4B -$8.8B -$2.4B -$2.4B
Ending Cash (CF) $10.6B $18.8B $9.9B $11.1B $8.6B
 
Levered Free Cash Flow $1.6B $1.6B -$8.5B -$3.1B -$2.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$621.3M -$3.2B $1.1B $1.2B $1.6B
Depreciation & Amoritzation $134.8M $134.9M $113.9M $114.8M $128.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $7.2B $4.7B -$7.3B $843.4M -$4.4B
 
Capital Expenditures $93.6M $150.3M $178.2M $181.9M $337.7M
Cash Acquisitions -$32M $30.8M -$91.7M -$161.3M -$5.4M
Cash From Investing -$1.3B $377.4M $804.7M -$755.7M $518.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $1.1B $2.6B
Long-Term Debt Repaid -- -- -- -- -$874.5M
Repurchase of Common Stock -- -$11.8M -$26.4M -$89.9M -$71.4M
Other Financing Activities -- -- -- -- --
Cash From Financing $459.1M $2.6B -$307.9M $850.9M $1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.4B $7.8B -$6.8B $938.6M -$2.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7.1B $4.6B -$7.5B $661.5M -$4.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$3.2B $1.1B $1.2B $1.6B --
Depreciation & Amoritzation $134.9M $113.9M $114.8M $128.8M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.7B -$7.3B $843.4M -$4.4B --
 
Capital Expenditures $150.3M $178.2M $181.9M $337.7M --
Cash Acquisitions $30.8M -$91.7M -$161.3M -$5.4M --
Cash From Investing $377.4M $804.7M -$755.7M $518.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $364.9M $1.1B $2.6B --
Long-Term Debt Repaid -- -- -- -$874.5M --
Repurchase of Common Stock -$11.8M -$26.4M -$89.9M -$71.4M --
Other Financing Activities $637.7M -$55.9M -$57.4M -$57.4M --
Cash From Financing $2.6B -$307.9M $850.9M $1.4B --
 
Beginning Cash (CF) $55.8B $75.8B $45.1B $44.3B --
Foreign Exchange Rate Adjustment $15.4M -$36.9M -$28.1M -$11.9M --
Additions / Reductions $7.8B -$6.8B $938.6M -$2.5B --
Ending Cash (CF) $63.4B $67.9B $46.1B $41.8B --
 
Levered Free Cash Flow $4.6B -$7.5B $661.5M -$4.7B --

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

GET BETTER TRADE IDEAS

Popular

Is CyberArk Stock a Buy, Sell or Hold?
Is CyberArk Stock a Buy, Sell or Hold?

CyberArk Software (NASDAQ:CYBR), the identity security and management firm, has…

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock