Financhill
Buy
73

BAM Quote, Financials, Valuation and Earnings

Last price:
$60.00
Seasonality move :
11.99%
Day range:
$57.01 - $59.41
52-week range:
$38.18 - $62.61
Dividend yield:
2.76%
P/E ratio:
42.99x
P/S ratio:
30.46x
P/B ratio:
11.27x
Volume:
1.9M
Avg. volume:
2.6M
1-year change:
40.7%
Market cap:
$95.7B
Revenue:
$482M
EPS (TTM):
$1.38
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- $383M $482M
Revenue Growth (YoY) -- -- -- -- 25.85%
 
Cost of Revenues -- -- -$37M $326M $368M
Gross Profit -- -- $37M $57M $114M
Gross Profit Margin -- -- -- 14.88% 23.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $1M -- --
Other Inc / (Exp) -- -- $21M $470M $570M
Operating Expenses -- -- $36M $5M $7M
Operating Income -- -- $1M $52M $107M
 
Net Interest Expenses -- -- -- $71M $136M
EBT. Incl. Unusual Items -- -- $19M $451M $541M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $438M
Net Income to Company -- -- $2.9B $451M $541M
 
Minority Interest in Earnings -- -- -- -$2M $60M
Net Income to Common Excl Extra Items -- -- $19M $451M $541M
 
Basic EPS (Cont. Ops) -- -- $0.05 $1.15 $1.31
Diluted EPS (Cont. Ops) -- -- $0.05 $1.13 $1.28
Weighted Average Basic Share -- -- $396.2M $391.7M $409.4M
Weighted Average Diluted Share -- -- $396.2M $396.5M $419.6M
 
EBITDA -- -- $35M $522M $677M
EBIT -- -- $22M $522M $677M
 
Revenue (Reported) -- -- -- $383M $482M
Operating Income (Reported) -- -- $1M $52M $107M
Operating Income (Adjusted) -- -- $22M $522M $677M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- $1B $1.1B
Revenue Growth (YoY) -- -- -- -- 5.99%
 
Cost of Revenues -- -- $4M $275M $259M
Gross Profit -- -- -$4M $743M $820M
Gross Profit Margin -- -- -- 72.99% 76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $9M $6M
Other Inc / (Exp) -- -- $129M $8M $3M
Operating Expenses -- -- -- $219M $82M
Operating Income -- -- -$4M $524M $738M
 
Net Interest Expenses -- -- -- $88M $159M
EBT. Incl. Unusual Items -- -- $125M $444M $582M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $71M $75M
Net Income to Company -- -- $516M $373M $507M
 
Minority Interest in Earnings -- -- -- $68M $74M
Net Income to Common Excl Extra Items -- -- $125M $441M $581M
 
Basic EPS (Cont. Ops) -- -- $0.31 $0.28 $0.36
Diluted EPS (Cont. Ops) -- -- $0.31 $0.28 $0.36
Weighted Average Basic Share -- -- $403.2M $1.6B $1.6B
Weighted Average Diluted Share -- -- $403.2M $1.6B $1.6B
 
EBITDA -- -- -- $536M $744M
EBIT -- -- -$4M $532M $741M
 
Revenue (Reported) -- -- -- $1B $1.1B
Operating Income (Reported) -- -- -$4M $524M $738M
Operating Income (Adjusted) -- -- -$4M $532M $741M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- $1.3B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $516M $548M
Gross Profit -- -- -- $747M $869M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- $150M $349M $463M
Operating Expenses -- -- -- $224M $87M
Operating Income -- -- -- $523M $782M
 
Net Interest Expenses -- -- $3M $102M $224M
EBT. Incl. Unusual Items -- -- -- $770M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- $308M $675M
 
Minority Interest in Earnings -- -- -$300M $68M $74M
Net Income to Common Excl Extra Items -- -- -- $767M $1B
 
Basic EPS (Cont. Ops) -- -- -- $1.10 $1.39
Diluted EPS (Cont. Ops) -- -- -- $1.10 $1.38
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- $880M $1.3B
EBIT -- -- -- $873M $1.2B
 
Revenue (Reported) -- -- -- $1.3B $1.4B
Operating Income (Reported) -- -- -- $523M $782M
Operating Income (Adjusted) -- -- -- $873M $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- $1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $4M $275M $259M
Gross Profit -- -- -$4M $743M $820M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $9M $6M
Other Inc / (Exp) -- -- $129M $8M $3M
Operating Expenses -- -- -- $219M $82M
Operating Income -- -- -$4M $524M $738M
 
Net Interest Expenses -- -- -- $88M $159M
EBT. Incl. Unusual Items -- -- $125M $444M $582M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $71M $75M
Net Income to Company -- -- $516M $373M $507M
 
Minority Interest in Earnings -- -- -- $68M $74M
Net Income to Common Excl Extra Items -- -- $125M $441M $581M
 
Basic EPS (Cont. Ops) -- -- $0.31 $0.28 $0.36
Diluted EPS (Cont. Ops) -- -- $0.31 $0.28 $0.36
Weighted Average Basic Share -- -- $403.2M $1.6B $1.6B
Weighted Average Diluted Share -- -- $403.2M $1.6B $1.6B
 
EBITDA -- -- -- $536M $744M
EBIT -- -- -$4M $532M $741M
 
Revenue (Reported) -- -- -- $1B $1.1B
Operating Income (Reported) -- -- -$4M $524M $738M
Operating Income (Adjusted) -- -- -$4M $532M $741M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- $1M $9M $12M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $713M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- -- $783M $895M $980M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- $2.4B $2.3B $3.3B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- $40M $75M
Total Assets -- -- $3.2B $3.2B $4.4B
 
Accounts Payable -- -- $781M $859M $879M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $784M $1.1B $1.1B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- $784M $1.1B $1.1B
 
Common Stock -- -- $2.4B $2.4B $3.5B
Other Common Equity Adj -- -- -- $3M $1M
Common Equity -- -- $2.4B $2.1B $3.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $9M $31M
Total Equity -- -- $2.4B $2.1B $3.3B
 
Total Liabilities and Equity -- -- $3.2B $3.2B $4.4B
Cash and Short Terms -- -- $1M $9M $12M
Total Debt -- -- -- $256M $219M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- $12M $9M $332M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $507M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- -- $887M $814M $5.8B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- $2.4B $2.3B $8B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $41M $77M $562M
Total Assets -- -- $3.3B $3.2B $15B
 
Accounts Payable -- -- $873M $710M $2.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $95M -- $235M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $973M $978M $3.4B
 
Long-Term Debt -- -- -- -- $235M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $973M $978M $4.1B
 
Common Stock -- -- $2.4B -- $8.9B
Other Common Equity Adj -- -- -- -- $176M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $9M -- $2.4B
Total Equity -- -- $2.3B $2.2B $10.9B
 
Total Liabilities and Equity -- -- $3.3B $3.2B $15B
Cash and Short Terms -- -- $12M $9M $332M
Total Debt -- -- $95M -- $639M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- $2.9B $451M $541M
Depreciation & Amoritzation -- -- $13M -- --
Stock-Based Compensation -- -- -$48M $6M $3M
Change in Accounts Receivable -- -- -- -$70M $130M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$374M $508M $627M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -$279M -- --
Cash From Investing -- -- $1.7B -$41M -$41M
 
Dividends Paid (Ex Special Dividend) -- -- -$3.2B -$505M -$630M
Special Dividend Paid
Long-Term Debt Issued -- -- $496M -- --
Long-Term Debt Repaid -- -- -$1.9B -- --
Repurchase of Common Stock -- -- -- -$323M -$10M
Other Financing Activities -- -- $4.3B $369M $57M
Cash From Financing -- -- -$280M -$459M -$583M
 
Beginning Cash (CF) -- -- $2.5B $1M $9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $1.1B $8M $3M
Ending Cash (CF) -- -- $3.5B $9M $12M
 
Levered Free Cash Flow -- -- -$387M $508M $627M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $516M $373M $507M
Depreciation & Amoritzation -- -- $4M $4M $3M
Stock-Based Compensation -- -- $20M $20M $35M
Change in Accounts Receivable -- -- -- $63M -$119M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$41M $516M $265M
 
Capital Expenditures -- -- $1M -- --
Cash Acquisitions -- -- -$4M -- $6M
Cash From Investing -- -- -$5M -$6M $84M
 
Dividends Paid (Ex Special Dividend) -- -- -$528M -$620M -$707M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $235M $5M $389M
Long-Term Debt Repaid -- -- -$95M -- --
Repurchase of Common Stock -- -- -- -- -$116M
Other Financing Activities -- -- -- -$2M $12M
Cash From Financing -- -- -$347M -$580M -$422M
 
Beginning Cash (CF) -- -- $3.5B $2.7B $404M
Foreign Exchange Rate Adjustment -- -- -- -$3M $1M
Additions / Reductions -- -- -$393M -$70M -$73M
Ending Cash (CF) -- -- $3.2B $2.6B $332M
 
Levered Free Cash Flow -- -- -$42M $516M $265M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- $308M $675M
Depreciation & Amoritzation -- -- -- -- -$1M
Stock-Based Compensation -- -- $20M $6M $18M
Change in Accounts Receivable -- -- -- -- -$52M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $1.1B $376M
 
Capital Expenditures -- -- $1M -$1M --
Cash Acquisitions -- -- -$4M $4M $6M
Cash From Investing -- -- -- -$42M $49M
 
Dividends Paid (Ex Special Dividend) -- -- -$528M -$597M -$717M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$323M --
Other Financing Activities -- -- -- $367M $71M
Cash From Financing -- -- -- -$692M -$425M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $331M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $1.1B $376M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $516M $373M $507M
Depreciation & Amoritzation -- -- $4M $4M $3M
Stock-Based Compensation -- -- $20M $20M $35M
Change in Accounts Receivable -- -- -- $63M -$119M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$41M $516M $265M
 
Capital Expenditures -- -- $1M -- --
Cash Acquisitions -- -- -$4M -- $6M
Cash From Investing -- -- -$5M -$6M $84M
 
Dividends Paid (Ex Special Dividend) -- -- -$528M -$620M -$707M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $235M $5M $389M
Long-Term Debt Repaid -- -- -$95M -- --
Repurchase of Common Stock -- -- -- -- -$116M
Other Financing Activities -- -- -- -$2M $12M
Cash From Financing -- -- -$347M -$580M -$422M
 
Beginning Cash (CF) -- -- $3.5B $2.7B $404M
Foreign Exchange Rate Adjustment -- -- -- -$3M $1M
Additions / Reductions -- -- -$393M -$70M -$73M
Ending Cash (CF) -- -- $3.2B $2.6B $332M
 
Levered Free Cash Flow -- -- -$42M $516M $265M

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

GET BETTER TRADE IDEAS

Popular

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

How High Can SharkNinja Stock Go?
How High Can SharkNinja Stock Go?

If you know popular consumer appliance brands Shark and Ninja,…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 5.46% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is up 1.1% over the past day.

Sell
42
VLCN alert for Jul 17

Volcon [VLCN] is up 177.31% over the past day.

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

Show me the best stock