Financhill
Buy
53

BREJY Quote, Financials, Valuation and Earnings

Last price:
$4.42
Seasonality move :
0%
Day range:
$4.42 - $4.42
52-week range:
$4.42 - $4.42
Dividend yield:
0%
P/E ratio:
4.15x
P/S ratio:
0.78x
P/B ratio:
0.67x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$3.8B
Revenue:
$4.6B
EPS (TTM):
$1.07
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.5B $1.9B $2.8B $4.3B $4.6B
Revenue Growth (YoY) 8.88% 2.97% 43.39% 54.8% 5.75%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $249.5M -- -- -- --
Other Inc / (Exp) $60.7M $26.9M -$25.1M $2.8M $16.3M
Operating Expenses $780.4M -$557.6M -$664.3M -$1.4B -$1.8B
Operating Income -- $557.6M $664.3M $1.4B $1.8B
 
Net Interest Expenses -- $56.2M $94M $154.4M $172.8M
EBT. Incl. Unusual Items $156.9M -$153M -$24.2M $231M $747.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $130.2M $152.2M $133.3M $225.3M $183.5M
Net Income to Company $156.9M -$153.4M -$24.4M $231.9M $748.2M
 
Minority Interest in Earnings $19.1K -$15.5K $36.8K $1K $30.9K
Net Income to Common Excl Extra Items $26.7M -$305.2M -$157.5M $5.7M $563.6M
 
Basic EPS (Cont. Ops) $0.03 -$0.36 -$0.19 $0.01 $0.66
Diluted EPS (Cont. Ops) $0.03 -$0.36 -$0.19 $0.01 $0.66
Weighted Average Basic Share $847.1M $847.4M $848.1M $849M $849.7M
Weighted Average Diluted Share $847.6M $849M $848.1M $850.4M $850.8M
 
EBITDA -- -- -- -- --
EBIT $331.7M -$68.2M $728.3M $1.6B $2B
 
Revenue (Reported) $1.5B $1.9B $2.8B $4.3B $4.6B
Operating Income (Reported) -- $557.6M $664.3M $1.4B $1.8B
Operating Income (Adjusted) $331.7M -$68.2M $728.3M $1.6B $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $476.9M $571.6M $1.1B $1.2B $1.3B
Revenue Growth (YoY) 5.42% 19.87% 96.68% 9.23% 4.02%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$371.1K $3.5M $40.9K $8.3M --
Operating Expenses -$137.2M $28.6M -$371.9M -$501.4M -$509.2M
Operating Income $137.2M -$28.6M $371.9M $501.4M $509.2M
 
Net Interest Expenses $13.9M $24.9M $32.8M $47.3M $64.4M
EBT. Incl. Unusual Items $26M -$514.6M $111.7M $252.4M $382.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.3M -$30.8M $131.8M $105.4M $152.6M
Net Income to Company $20.4M -$537.9M $113.4M $260.5M --
 
Minority Interest in Earnings -$1.8K $6.4K $4.3K $10.5K --
Net Income to Common Excl Extra Items $6.9M -$483.8M -$20.1M $146.9M $229.7M
 
Basic EPS (Cont. Ops) $0.01 -$0.57 -$0.02 $0.17 $0.27
Diluted EPS (Cont. Ops) $0.01 -$0.57 -$0.02 $0.17 $0.27
Weighted Average Basic Share $847.3M $848.5M $849.3M $849.9M $850.5M
Weighted Average Diluted Share $848.8M $848.5M $849.3M $849.9M $851.4M
 
EBITDA -- -- -- -- --
EBIT $46.8M -$272.2M $486.8M $579M $692M
 
Revenue (Reported) $476.9M $571.6M $1.1B $1.2B $1.3B
Operating Income (Reported) $137.2M -$28.6M $371.9M $501.4M $509.2M
Operating Income (Adjusted) $46.8M -$272.2M $486.8M $579M $692M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.9B $2.4B $4.1B $4.5B $4.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $66.8M -$22.6M -$13.6M $22.3M --
Operating Expenses -$578.5M -$508.2M -$1.4B -$1.7B -$1.9B
Operating Income $578.5M $508.2M $1.4B $1.7B $1.9B
 
Net Interest Expenses $57.3M $78.8M $133.5M $181.4M $201.5M
EBT. Incl. Unusual Items $221.1M -$559.8M $453.7M $531.8M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $147.7M $150.9M $264.8M $218.4M $313M
Net Income to Company $212.4M -$608.3M $456.5M $536.8M --
 
Minority Interest in Earnings -$10.6K $29.6K -$1.1K $37.1K $1.2K
Net Income to Common Excl Extra Items $73.6M -$710.7M $188.9M $313.4M $906.1M
 
Basic EPS (Cont. Ops) $1.97 -$0.84 $0.22 $0.37 $1.07
Diluted EPS (Cont. Ops) $0.09 -$0.84 $0.22 $0.37 $1.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $303.6M -$94M $1.8B $1.8B $2.5B
 
Revenue (Reported) $1.9B $2.4B $4.1B $4.5B $4.8B
Operating Income (Reported) $578.5M $508.2M $1.4B $1.7B $1.9B
Operating Income (Adjusted) $303.6M -$94M $1.8B $1.8B $2.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.9B $3.2B $3.4B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.5M -- -- -- --
Other Inc / (Exp) $26.9M -$24.9M -$9.5M $13.3M $9.3M
Operating Expenses $299.8M -$364.4M -$1B -$1.4B -$1.4B
Operating Income $137.2M $364.4M $1B $1.4B $1.4B
 
Net Interest Expenses $13.9M $64.1M $106.8M $133.2M $161.8M
EBT. Incl. Unusual Items $223.4M -$204.5M $236.9M $540.8M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $103.6M $102.4M $228.1M $222.5M $349.8M
Net Income to Company $218.2M -$236.8M $244.1M $549M $645.2M
 
Minority Interest in Earnings $9.1K $32.7K -$5.3K $29.8K --
Net Income to Common Excl Extra Items $120M -$306.9M $8.8M $318.3M $661.9M
 
Basic EPS (Cont. Ops) $0.14 -$0.36 $0.01 $0.37 $0.78
Diluted EPS (Cont. Ops) $0.14 -$0.36 $0.01 $0.37 $0.78
Weighted Average Basic Share $2.5B $2.5B $2.5B $2.5B $2.6B
Weighted Average Diluted Share $2.5B $2.5B $2.5B $2.6B $2.6B
 
EBITDA -- -- -- -- --
EBIT $283M $236.3M $1.3B $1.5B $1.9B
 
Revenue (Reported) $1.3B $1.9B $3.2B $3.4B $3.7B
Operating Income (Reported) $137.2M $364.4M $1B $1.4B $1.4B
Operating Income (Adjusted) $283M $236.3M $1.3B $1.5B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.3B $3B $3.7B $9.3B $8.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $4.7B $4B $4.5B $10.2B $9.7B
 
Property Plant And Equipment $406.8M $382.7M $338.5M $376.7M $353.9M
Long-Term Investments $13.5B -$27.3M $698.5K $5.1M $4.1M
Goodwill $7.5M $6M $5.5M $6.2M $5.9M
Other Intangibles $309.2M $310.7M $312.4M $426.6M $470.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $48B $49.2B $47.9B $57.7B $59.5B
 
Accounts Payable $386.2M -- $286.6M $347.3M $335.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $504.9M $38.9B $32B $38.9B $41.4B
 
Long-Term Debt -- $3.7B $3B $3.8B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $43.6B $45.8B $45B $54.2B $55.2B
 
Common Stock $45.5M $42.1M $38.7M $43.2M $41.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.5B $3.4B $2.9B $3.5B $4.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $519.5K $463K $462.8K $518.5K --
Total Equity $4.5B $3.4B $2.9B $3.5B $4.3B
 
Total Liabilities and Equity $48B $49.2B $47.9B $57.7B $59.5B
Cash and Short Terms $2.3B $3.1B $5.2B $10.9B $10.6B
Total Debt $5.5B $3.8B $3B $3.9B $3.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $4.5B $4.1B $4.2B $6.7B $6.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $5.4B $4.9B $4.7B $7.2B $6.7B
 
Property Plant And Equipment $387.1M $296.6M $329.5M $368.1M $378M
Long-Term Investments $90.4M $325.5M -$18.7M -$46M -$23.6M
Goodwill $7M $4.9M $5.5M $6.3M --
Other Intangibles $298.8M $263.2M $363.5M $468.9M --
Other Long-Term Assets -- -- -- -- --
Total Assets $52.4B $42B $51.6B $62.2B $72.1B
 
Accounts Payable -- -- -- $315.7M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $39B $28.8B $33.2B $41.4B $49B
 
Long-Term Debt $5.3B $3.2B $4.6B $5.2B $4.6B
Capital Leases -- -- -- -- --
Total Liabilities $48.3B $39.7B $48.5B $58.2B $66.5B
 
Common Stock $42.7M $34.4M $38.9M $44.3M $46.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $473.9K $404.1K $460.9K $562.8K --
Total Equity $4.2B $2.3B $3.1B $4B $5.6B
 
Total Liabilities and Equity $52.4B $42B $51.6B $62.2B $72.1B
Cash and Short Terms $4.5B $5.8B $7.5B $8.7B --
Total Debt $5.6B $3.2B $4.6B $5.2B $4.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $156.9M -$153.4M -$24.4M $231.9M $748.2M
Depreciation & Amoritzation $120.1M $121.3M $111.8M $126.9M $154.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $341.8M -$2M $419.4M $119.3M $107M
 
Capital Expenditures $142.2M $152.6M $126.3M $171M $226.9M
Cash Acquisitions $2M $3.8M -- $5.1M $15.7M
Cash From Investing -$114.4M -$3.6B -$1.9B $1.5B -$4.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $15.6M $907.5M $404.4M $1.2B $668.5M
Long-Term Debt Repaid -$1.2B -$1.4B -$1.2B -$706.3M -$363.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $377.3M
Cash From Financing -$1.3B $5.7B $2.3B $3.2B $4.5B
 
Beginning Cash (CF) $2.1B $1.1B $2.8B $3.9B $9.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1B $2.2B $841.1M $4.9B -$5.4M
Ending Cash (CF) $1.1B $3.3B $3.7B $8.8B $9.2B
 
Levered Free Cash Flow $199.6M -$154.6M $293.1M -$51.7M -$119.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $20.4M -$537.9M $113.4M $260.5M --
Depreciation & Amoritzation $26.9M -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$90.6M -$376.8M $101.6M $168.8M $236.6M
 
Capital Expenditures $29M $19.9M $44.5M $58.5M $66.4M
Cash Acquisitions -$6.1K -- $1.9M $52K --
Cash From Investing -$1.2B $466.8M -$2.3B -$1.2B -$1.4B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $667.5M $51.2M $1.1B $550.2M --
Long-Term Debt Repaid -$123.2M -$808.6M -$208.9M -$54.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.4B $1.1B $2.9B $2.1B $1.4B
 
Beginning Cash (CF) $5.4B $3.5B $3.9B $5.4B --
Foreign Exchange Rate Adjustment $7.3M $22.4M $4.3M -$2.2M $3.6M
Additions / Reductions $1.2B $1.2B $730.5M $1B $166.3M
Ending Cash (CF) $6.4B $4.4B $4.7B $6.7B --
 
Levered Free Cash Flow -$119.6M -$396.8M $57.1M $110.3M $170.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $212.4M -$608.3M $456.5M $536.8M --
Depreciation & Amoritzation $119.7M $109.9M $125.6M $146.4M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $556M -$265.2M $574.5M $382.9M $336.7M
 
Capital Expenditures $177.2M $119M $162.1M $198.8M $236.8M
Cash Acquisitions $2.6M $1.1M -- $13.6M $5.3M
Cash From Investing -$3B -$1.1B -$4.8B -$1.5B -$6.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $817.5M $392.5M $1.3B $558.7M --
Long-Term Debt Repaid -$908.4M -$1.7B -$662.3M -$328.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $6.5B -$53.5M $4B $2.5B $5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.1B -$1.4B -$296.5M $1.3B -$1.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $378.9M -$384.2M $412.4M $184.1M $99.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $218.2M -$236.8M $244.1M $549M $645.2M
Depreciation & Amoritzation $91.6M $29.9M $28.6M $35.5M $85.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.8B -$40.7M $120.4M $385.1M $614.2M
 
Capital Expenditures $125.7M $91.3M $129M $158.4M $166.9M
Cash Acquisitions -$1.5M -- $1.9M $10.5M --
Cash From Investing -$1.3B $378.4M -$2.6B -$5.6B -$7.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $827M $312M $1.2B $574.9M $638.9M
Long-Term Debt Repaid -$811.7M -$1.1B -$580.4M -$202.2M -$548.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$21.2M
Cash From Financing $1.9B $1.5B $3.2B $2.5B $3.1B
 
Beginning Cash (CF) $11.4B $11.1B $11.7B $20.8B $13.4B
Foreign Exchange Rate Adjustment $9.7M $39.4M $2.8M -$806.1K $470.5K
Additions / Reductions $5.4B $1.9B $751.4M -$2.7B -$3.9B
Ending Cash (CF) $16.7B $12.5B $12.7B $18.2B $9.7B
 
Levered Free Cash Flow $4.7B -$132M -$8.6M $226.7M $447.3M

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

GET BETTER TRADE IDEAS

Popular

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

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

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…

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