Financhill
Buy
60

BAM.TO Quote, Financials, Valuation and Earnings

Last price:
$72.74
Seasonality move :
3.53%
Day range:
$72.25 - $73.53
52-week range:
$59.16 - $90.24
Dividend yield:
3.37%
P/E ratio:
32.07x
P/S ratio:
19.50x
P/B ratio:
9.95x
Volume:
909.9K
Avg. volume:
2.1M
1-year change:
-8.32%
Market cap:
$117.2B
Revenue:
$660.3M
EPS (TTM):
$2.27
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $48.2M $516.9M $660.3M
Revenue Growth (YoY) -- -- -- 973.17% 27.74%
 
Cost of Revenues -- -- $3.9M $83.7M $164.4M
Gross Profit -- -- $44.3M $433.2M $495.9M
Gross Profit Margin -- -- 91.89% 83.81% 75.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- $27.3M $634.4M $779.6M
Operating Expenses -- -- $46.9M $446.7M $513.7M
Operating Income -- -- -$2.6M -$13.5M -$17.8M
 
Net Interest Expenses -- -- -- $12.1M $21.9M
EBT. Incl. Unusual Items -- -- $24.7M $608.7M $741.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- $24.7M $608.7M $741.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $24.7M $608.7M $741.1M
 
Basic EPS (Cont. Ops) -- -- $0.07 $1.55 $1.81
Diluted EPS (Cont. Ops) -- -- $0.07 $1.54 $1.77
Weighted Average Basic Share -- -- $380.1M $391.7M $409.4M
Weighted Average Diluted Share -- -- $380.1M $396.5M $419.6M
 
EBITDA -- -- -$2.6M -$13.5M -$17.8M
EBIT -- -- -$2.6M -$13.5M -$17.8M
 
Revenue (Reported) -- -- $48.2M $516.9M $660.3M
Operating Income (Reported) -- -- -$2.6M -$13.5M -$17.8M
Operating Income (Adjusted) -- -- -$2.6M -$13.5M -$17.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1B $1.1B $51M $1.5B $1.7B
Revenue Growth (YoY) -- 6% -95.3% 2889.25% 13.18%
 
Cost of Revenues -- $429.1M $42.9M $57.3M -$5.5M
Gross Profit -- $654.7M $8M $1.5B $1.7B
Gross Profit Margin -- 60.41% 15.79% 96.24% 96.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $496.9M $165.1M $188.3M --
Operating Expenses -- -- $6.7M $581.1M $651.5M
Operating Income -- $654.7M $1.3M $885.2M $1.1B
 
Net Interest Expenses -- $62.6M $2.7M $10.9M $35.8M
EBT. Incl. Unusual Items -- $1.1B $163.6M $863.4M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $182.6M -- $130.9M $107.4M
Net Income to Company -- -- $164.1M $732.2M $955.7M
 
Minority Interest in Earnings -- -$391.3M -- -$9.5M -$44.1M
Net Income to Common Excl Extra Items -- $515.2M $163.6M $732.5M $953.1M
 
Basic EPS (Cont. Ops) -- $1.28 $0.42 $0.46 $0.62
Diluted EPS (Cont. Ops) -- $1.28 $0.41 $0.46 $0.61
Weighted Average Basic Share -- $402.7M $390.7M $1.6B $1.6B
Weighted Average Diluted Share -- $402.7M $395.8M $1.6B $1.6B
 
EBITDA -- $1.2B $1.3M $890.7M $1.1B
EBIT -- $1.2B $1.3M $885.2M $1.1B
 
Revenue (Reported) $1B $1.1B $51M $1.5B $1.7B
Operating Income (Reported) -- $654.7M $1.3M $885.2M $1.1B
Operating Income (Adjusted) -- $1.2B $1.3M $885.2M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $4.2B -- $4.2B $5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -$345.5M $1.2B $259.7M
Gross Profit -- -- $94.5M $3.8B $4.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $496.9M $6M $446M --
Operating Expenses -- -- -- $1.6B $2B
Operating Income -- -- -$661.4M $2.3B $2.7B
 
Net Interest Expenses -- $62.6M $5.4M $23.1M $111.3M
EBT. Incl. Unusual Items -- -- $479.1M $2.5B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $421M $318.8M
Net Income to Company -- -- -- $2.1B $2.8B
 
Minority Interest in Earnings -- -$391.3M -- -$69.8M -$200.1M
Net Income to Common Excl Extra Items -- -- -$29.1M $2.1B $2.7B
 
Basic EPS (Cont. Ops) -- -- -$0.07 $1.59 $2.29
Diluted EPS (Cont. Ops) -- -- $1.21 $1.58 $2.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -$819.2M $2.3B $2.8B
EBIT -- -- -$828.6M $2.3B $2.7B
 
Revenue (Reported) -- $4.2B -- $4.2B $5B
Operating Income (Reported) -- -- -$661.4M $2.3B $2.7B
Operating Income (Adjusted) -- -- -$828.6M $2.3B $2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1B $3.3B $300.7M $4B $4.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $429.1M $206.2M $119.9M $226.1M
Gross Profit -- $654.7M $94.5M $3.8B $4.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $496.9M $492.8M $304.4M $178.7M
Operating Expenses -- -- $102.6M $1.6B $1.8B
Operating Income -- $654.7M -$8.1M $2.3B $2.7B
 
Net Interest Expenses -- $62.6M $5.4M $23.1M $105.7M
EBT. Incl. Unusual Items -- $1.1B $479.1M $2.4B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $182.6M -- $421M $318.8M
Net Income to Company -- -- $479.5M $1.9B $2.5B
 
Minority Interest in Earnings -- -$391.3M -- -$69.8M -$200.1M
Net Income to Common Excl Extra Items -- $515.2M $479.1M $1.9B $2.5B
 
Basic EPS (Cont. Ops) -- $1.28 $1.22 $1.26 $1.67
Diluted EPS (Cont. Ops) -- $1.28 $1.21 $1.25 $1.65
Weighted Average Basic Share -- $402.7M $1.2B $4.8B $4.8B
Weighted Average Diluted Share -- $402.7M $1.2B $4.8B $4.9B
 
EBITDA -- $1.2B -$8.1M $2.3B $2.8B
EBIT -- $1.2B -$8.1M $2.3B $2.7B
 
Revenue (Reported) $1B $3.3B $300.7M $4B $4.8B
Operating Income (Reported) -- $654.7M -$8.1M $2.3B $2.7B
Operating Income (Adjusted) -- $1.2B -$8.1M $2.3B $2.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- $1.4M $11.9M $17.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- -- $1.1B $1.2B $1.4B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- $3.2B $3B $4.8B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- $53M $107.6M
Total Assets -- -- $4.3B $4.2B $6.3B
 
Accounts Payable -- -- $1.1B $1.1B $1.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $1.1B $1.5B $1.6B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- $1.1B $1.5B $1.6B
 
Common Stock -- -- $3.3B $3.1B $5B
Other Common Equity Adj -- -- -- $4M $1.4M
Common Equity -- -- $3.2B $2.7B $4.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $11.9M $44.6M
Total Equity -- -- $3.2B $2.7B $4.7B
 
Total Liabilities and Equity -- -- $4.3B $4.2B $6.3B
Cash and Short Terms -- -- $1.4M $11.9M $17.3M
Total Debt -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $100 $16.2M $21.6M $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- $100 $1.1B $1.3B $6.7B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- $3.1B $4.5B $14.1B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $55.7M $102.7M --
Total Assets -- $100 $4.3B $5.8B $23B
 
Accounts Payable -- -- $1B $1.2B --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $256.8M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $100 $1.4B $1.5B $5.4B
 
Long-Term Debt -- -- -- -- $2.1B
Capital Leases -- -- -- -- --
Total Liabilities -- $100 $1.4B $1.5B $8.1B
 
Common Stock -- -- $3.2B $4.7B $12.7B
Other Common Equity Adj -- -- -- $9.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- $84.5M -- --
Minority Interest, Total -- -- $12.2M $41.9M $3.1B
Total Equity -- -- $2.9B $4.4B $14.9B
 
Total Liabilities and Equity -- $100 $4.3B $5.8B $23B
Cash and Short Terms -- $100 $16.2M $21.6M $1.5B
Total Debt -- -- -- -- $2.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- $24.7M $608.7M $741.1M
Depreciation & Amoritzation -- -- $16.9M -- --
Stock-Based Compensation -- -- -$62.4M $8.1M $4.1M
Change in Accounts Receivable -- -- -- -$94.5M $178.1M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $1B $682.9M $857.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$43.2M -$56.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- $681.6M $863.1M
Special Dividend Paid
Long-Term Debt Issued -- -- $644.3M -- --
Long-Term Debt Repaid -- -- -$2.5B -- --
Repurchase of Common Stock -- -- $429.6M $430.6M $13.7M
Other Financing Activities -- -- $5.6B $498.1M $78M
Cash From Financing -- -- -$1B -$629M -$797.3M
 
Beginning Cash (CF) -- -- $1.4M $11.9M $17.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $1.3M $10.8M $4.1M
Ending Cash (CF) -- -- $2.7M $22.7M $21.4M
 
Levered Free Cash Flow -- -- $1B $682.9M $857.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $164.1M $732.2M $955.7M
Depreciation & Amoritzation -- -- $13.4M $5.5M $22.2M
Stock-Based Compensation -- -- $4M $57.2M $44.1M
Change in Accounts Receivable -- -- $18.9M -$386.1M $857.8K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $153.3M $716.1M $1.2B
 
Capital Expenditures -- -- -- -$165.7M $5.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- $12.2M -$1.8B -$10.4M
 
Dividends Paid (Ex Special Dividend) -- -- $168.1M $921.8M $988.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -$6.8M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $98.2M -- $95.2M
Other Financing Activities -- -- -$330.6M -$11M --
Cash From Financing -- -- -$165.5M -$322.1M -$396M
 
Beginning Cash (CF) -- -- $16.2M $21.6M $1.5B
Foreign Exchange Rate Adjustment -- -- -- $6.8M $8.4M
Additions / Reductions -- -- -$9.9K -$1.4B $813M
Ending Cash (CF) -- -- $16.2M -$1.4B $2.3B
 
Levered Free Cash Flow -- -- $153.3M $881.9M $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- $2.1B $2.8B
Depreciation & Amoritzation -- -- -- $1.6M --
Stock-Based Compensation -- -- $30.9M $111.6M $132.8M
Change in Accounts Receivable -- -- -- -$251.1M --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $2.4B $2.3B
 
Capital Expenditures -- -- -- $6.8M -$43.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$2.4B -$120.6M
 
Dividends Paid (Ex Special Dividend) -- -- -$2.1B $2.7B $3.2B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $80.4M $262.9M
Other Financing Activities -- -- -- $530.4M --
Cash From Financing -- -- -- -$2.3B -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$2.4B $914.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $2.3B $2.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $479.5M $1.9B $2.5B
Depreciation & Amoritzation -- -- $13.4M $15M $41.9M
Stock-Based Compensation -- -- $6.7M $110.2M $131.4M
Change in Accounts Receivable -- -- -$18.9M -$175.5M $251.7M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $456.6M $2.1B $2.1B
 
Capital Expenditures -- -- -- $6.8M $9.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$43.1M -$2.4B -$117.5M
 
Dividends Paid (Ex Special Dividend) -- -- $510.5M $2.5B $3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $10 $1.4B
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $350.2M -- $258.7M
Other Financing Activities -- -- -$24.2M $8.2M $249.1M
Cash From Financing -- -- -$398.7M -$2.1B -$1.1B
 
Beginning Cash (CF) -- -- $48.3M $47.5M $2.6B
Foreign Exchange Rate Adjustment -- -- -- $6.8M $8.4M
Additions / Reductions -- -- $14.8M -$2.4B $920.1M
Ending Cash (CF) -- -- $63.2M -$2.3B $3.5B
 
Levered Free Cash Flow -- -- $456.6M $2.1B $2.1B

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