Financhill
Buy
67

BEKE Quote, Financials, Valuation and Earnings

Last price:
$18.79
Seasonality move :
0.2%
Day range:
$18.77 - $19.14
52-week range:
$12.92 - $26.05
Dividend yield:
1.92%
P/E ratio:
35.51x
P/S ratio:
1.59x
P/B ratio:
2.36x
Volume:
4.2M
Avg. volume:
9.1M
1-year change:
31.4%
Market cap:
$22.3B
Revenue:
$13B
EPS (TTM):
$0.53
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.2B $12.5B $9B $11B $13B
Revenue Growth (YoY) 53.31% 22.46% -27.78% 21.74% 18.46%
 
Cost of Revenues $7.8B $10.1B $7B $7.9B $9.8B
Gross Profit $2.4B $2.5B $2.1B $3.1B $3.2B
Gross Profit Margin 23.92% 19.59% 22.72% 27.92% 24.55%
 
R&D Expenses $359.1M $494.7M $379M $273.8M $318.2M
Selling, General & Admin $1.6B $2B $1.8B $2.1B $2.3B
Other Inc / (Exp) $39M $51.8M -$64.7M $136.9M $134.1M
Operating Expenses $1.9B $2.4B $2.1B $2.3B $2.5B
Operating Income $573M $70M -$2.5M $799.1M $647.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $635.7M $176.7M $43.5M $1.1B $957.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $233.1M $258M $251.5M $281.9M $389.1M
Net Income to Company $402.6M -$81.3M -$208M $832.6M $568.4M
 
Minority Interest in Earnings -$105.9K $98.7K $1.7M -$902K -$1.9M
Net Income to Common Excl Extra Items $402.5M -$81.2M -$206.4M $831.7M $566.5M
 
Basic EPS (Cont. Ops) $0.14 -$0.07 -$0.17 $0.71 $0.50
Diluted EPS (Cont. Ops) $0.14 -$0.07 -$0.17 $0.69 $0.48
Weighted Average Basic Share $742.1M $1.2B $1.2B $1.2B $1.1B
Weighted Average Diluted Share $755.8M $1.2B $1.2B $1.2B $1.2B
 
EBITDA $833.1M $390.8M $269.4M $1.3B $1.1B
EBIT $663M $178.5M $45.7M $1.1B $959.4M
 
Revenue (Reported) $10.2B $12.5B $9B $11B $13B
Operating Income (Reported) $573M $70M -$2.5M $799.1M $647.7M
Operating Income (Adjusted) $663M $178.5M $45.7M $1.1B $959.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.2B $2B $3B $2.3B $3.2B
Revenue Growth (YoY) 212.81% -38.12% 50.08% -22.75% 40.1%
 
Cost of Revenues $2.4B $1.6B $2B $1.7B $2.5B
Gross Profit $742.4M $349.2M $927.7M $576.1M $662.7M
Gross Profit Margin 23.27% 17.69% 31.31% 25.17% 20.67%
 
R&D Expenses $98.3M $117.8M $66.7M $65.3M $80.2M
Selling, General & Admin $487.9M $375.8M $425.9M $509.1M $501.3M
Other Inc / (Exp) $59.7M $58.7M $93M $72.3M $72M
Operating Expenses $586.2M $493.6M $492.6M $574.4M $581.5M
Operating Income $156.2M -$144.4M $435.1M $1.7M $81.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $228.5M -$67.9M $566.6M $117.2M $190.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $65.3M $29.6M $164.8M $56.9M $72.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- $260.4K -$424K -$48.6K $61K
Net Income to Common Excl Extra Items $163.2M -$97.2M $401.3M $60.3M $117.6M
 
Basic EPS (Cont. Ops) $0.14 -$0.08 $0.34 $0.05 $0.10
Diluted EPS (Cont. Ops) $0.13 -$0.08 $0.33 $0.05 $0.10
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.1B $1.1B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $156.2M -$144.4M $435.1M $1.7M $81.2M
EBIT $156.2M -$144.4M $435.1M $1.7M $81.2M
 
Revenue (Reported) $3.2B $2B $3B $2.3B $3.2B
Operating Income (Reported) $156.2M -$144.4M $435.1M $1.7M $81.2M
Operating Income (Adjusted) $156.2M -$144.4M $435.1M $1.7M $81.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $12.4B $11.3B $10B $10.3B $13.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.3B $9.2B $7.4B $7.6B $10.7B
Gross Profit $3.1B $2.1B $2.6B $2.7B $3.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $393.9M $514.1M $330.4M $272.4M $333M
Selling, General & Admin $1.9B $1.9B $1.8B $2.2B $2.3B
Other Inc / (Exp) $69M $48.9M -$23.7M $118.5M $134.2M
Operating Expenses $2.2B $2.3B $2.1B $2.4B $2.6B
Operating Income $966.9M -$230.3M $553M $376.7M $726.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.1B -$121.2M $659.2M $678.5M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $321.1M $222.1M $382.9M $177.9M $404.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$496.9K -$314.6K -$818.4K -$488.1K -$1.7M
Net Income to Common Excl Extra Items $739.1M -$343.5M $277.1M $500.1M $623.5M
 
Basic EPS (Cont. Ops) $0.37 -$0.29 $0.24 $0.43 $0.55
Diluted EPS (Cont. Ops) $0.36 -$0.29 $0.22 $0.42 $0.53
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B -$120.8M $598.4M $689.4M $1B
EBIT $1.1B -$120.8M $598.4M $689.4M $1B
 
Revenue (Reported) $12.4B $11.3B $10B $10.3B $13.9B
Operating Income (Reported) $966.9M -$230.3M $553M $376.7M $726.1M
Operating Income (Adjusted) $1.1B -$120.8M $598.4M $689.4M $1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.2B $2B $3B $2.3B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $1.6B $2B $1.7B $2.5B
Gross Profit $742.4M $349.2M $927.7M $576.1M $662.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $98.3M $117.8M $66.7M $65.3M $80.2M
Selling, General & Admin $487.9M $375.8M $425.9M $509.1M $501.3M
Other Inc / (Exp) $59.7M $58.7M $93M $72.3M $72M
Operating Expenses $586.2M $493.6M $492.6M $574.4M $581.5M
Operating Income $156.2M -$144.4M $435.1M $1.7M $81.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $228.5M -$67.9M $566.6M $117.2M $190.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $65.3M $29.6M $164.8M $56.9M $72.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- $260.4K -$424K -$48.6K $61K
Net Income to Common Excl Extra Items $163.2M -$97.2M $401.3M $60.3M $117.6M
 
Basic EPS (Cont. Ops) $0.14 -$0.08 $0.34 $0.05 $0.10
Diluted EPS (Cont. Ops) $0.13 -$0.08 $0.33 $0.05 $0.10
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.1B $1.1B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $156.2M -$144.4M $435.1M $1.7M $81.2M
EBIT $156.2M -$144.4M $435.1M $1.7M $81.2M
 
Revenue (Reported) $3.2B $2B $3B $2.3B $3.2B
Operating Income (Reported) $156.2M -$144.4M $435.1M $1.7M $81.2M
Operating Income (Adjusted) $156.2M -$144.4M $435.1M $1.7M $81.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.3B $3.2B $2.8B $2.8B $1.6B
Short Term Investments $2.4B $4.6B $5.1B $4.8B $5.7B
Accounts Receivable, Net $2B $1.5B $590.7M $425.7M $725.6M
Inventory -- $3M $18.5M $42.9M $71.1M
Prepaid Expenses $565.4M $304.1M $372.4M $375.9M $389.2M
Other Current Assets $42.3M $56.4M $72.5M $76.4M $74.4M
Total Current Assets $13.4B $11B $10.2B $9.8B $10.5B
 
Property Plant And Equipment $1.3B $1.4B $1.9B $2.8B $3.5B
Long-Term Investments $480.7M $2.7B $2.6B $3.3B $3.3B
Goodwill $377.7M $283.3M $715.2M $685.2M $654.4M
Other Intangibles $255.6M $183.2M $256.9M $184.1M $171.2M
Other Long-Term Assets $16.8M $19M $784.7K $1.7M $3.1M
Total Assets $16B $15.7B $15.8B $17B $18.2B
 
Accounts Payable $986.1M $900.4M $846.9M $892.8M $1.3B
Accrued Expenses -- -- $31.2M $41.2M $50.2M
Current Portion Of Long-Term Debt $231.5M $30.5M -- -- $39.5M
Current Portion Of Capital Lease Obligations $401.9M $431.9M $720.7M $1.3B $1.9B
Other Current Liabilities $293.4M $393.7M $500.6M $681.1M $848M
Total Current Liabilities $5.1B $4.5B $4.8B $5.6B $7.2B
 
Long-Term Debt $2.3M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $5.2B $5.8B $6.8B $8.5B
 
Common Stock $73.8K $76.7K $70.6K $67K $63.2K
Other Common Equity Adj -$220.6M -$338.2M $36M $148.9M $210.4M
Common Equity $10.2B $10.5B $10B $10.2B $9.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.1M $12.8M $19.4M $14.3M $17M
Total Equity $10.2B $10.5B $10B $10.2B $9.8B
 
Total Liabilities and Equity $16B $15.7B $15.8B $17B $18.2B
Cash and Short Terms $8.7B $7.8B $8B $7.6B $7.2B
Total Debt $233.8M $71.3M $89.7M $41M $39.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $4.1B $2.6B $4.4B $2.5B $1.8B
Short Term Investments $3.4B $4.2B $4.1B $5.1B $4.4B
Accounts Receivable, Net $2B $1.1B $660.4M $449.2M $707.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $12.9B $9.7B $11.2B $9.9B $9.7B
 
Property Plant And Equipment $1.4B $1.4B $2.1B $2.9B $3.6B
Long-Term Investments $1.1B $3.8B $2.8B $2.9B $3.8B
Goodwill $374.9M $312.5M $717.8M $687M $657.7M
Other Intangibles $232.2M $160.2M $221.4M $135.3M $113.3M
Other Long-Term Assets $150.6M $185.3M $158.5M $231.2M $171.4M
Total Assets $16.2B $15.6B $17.1B $16.7B $18B
 
Accounts Payable $821.4M $779.4M $909.1M $794.1M $1.1B
Accrued Expenses $482.4M $630.8M $690.9M $1.2B $1.5B
Current Portion Of Long-Term Debt $89.6M $91.7M $73.3M $57.4M $25.1M
Current Portion Of Capital Lease Obligations $433.5M $457.6M $823.4M $1.5B $1.9B
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.2B $4.5B $5.6B $5.9B $7.3B
 
Long-Term Debt $1.1M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $5.8B $5.2B $6.7B $7B $8.5B
 
Common Stock $74K $77.1K $70.9K $66.3K $63.3K
Other Common Equity Adj -$187M -$385.2M -$11.2M $157M $212.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.1M $18M $20.7M $18.4M $16.5M
Total Equity $10.4B $10.5B $10.5B $9.7B $9.5B
 
Total Liabilities and Equity $16.2B $15.6B $17.1B $16.7B $18B
Cash and Short Terms $7.5B $6.8B $8.5B $7.6B $6.1B
Total Debt $90.8M $91.7M $73.3M $57.4M $25.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $402.6M -$81.3M -$208M $832.6M $568.4M
Depreciation & Amoritzation $170.1M $212.3M $223.7M $198.2M $141.1M
Stock-Based Compensation $326.4M $238.2M $361.1M $454.6M $379.9M
Change in Accounts Receivable -$781.4M $393.2M $795.9M $116.1M -$330M
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $556.8M $1.3B $1.6B $1.3B
 
Capital Expenditures $128.5M $221.5M $118.1M $123.6M $144.5M
Cash Acquisitions $2M -$514.4K -$465.8M $699.1K $16.3M
Cash From Investing -$2.2B -$3.9B -$1.3B -$562.3M -$1.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -$201.6M -$394.5M
Special Dividend Paid
Long-Term Debt Issued $514.8M $118.9M $132.9M $60.3M $84.5M
Long-Term Debt Repaid -$1.4B -$285.1M -$108.3M -$106.9M -$84.8M
Repurchase of Common Stock -- -- -$196.5M -$728.1M -$710.9M
Other Financing Activities -$35.6M -$134.8K -$8.6M -$44.2M $298.2M
Cash From Financing $3.7B -$166.4M -$180.6M -$1B -$807.6M
 
Beginning Cash (CF) $4.6B $7.7B $4B $3.6B $3.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.9B -$3.5B -$173.7M $30.9M -$797.9M
Ending Cash (CF) $7.2B $4.1B $3.8B $3.7B $2.8B
 
Levered Free Cash Flow $1.2B $335.3M $1.2B $1.5B $1.2B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $156.6M $444.7M -$54.1M $831M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $165.5M -$1B $274.2M -$1.1B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.5M -$14.9M -$361M -$712.3M --
 
Beginning Cash (CF) $6.1B $3.7B $5.6B $3.5B --
Foreign Exchange Rate Adjustment -$77.9M $26M $5.2M $5M --
Additions / Reductions $319.6M -$615.6M -$140.8M -$1B --
Ending Cash (CF) $6.4B $2.9B $5.4B $2.4B --
 
Levered Free Cash Flow $156.6M $444.7M -$54.1M $831M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $326.4M -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.3B $307M $2.3B $204.5M $1.1B
 
Capital Expenditures $128.5M -- -- -- --
Cash Acquisitions $2.1M -- -- -- --
Cash From Investing -$3.2B -$2.7B $223.4M -$1.2B -$623.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.7B -$2.6M -$249.3M -$1B -$736.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.8B -$2.4B $2.2B -$2B -$293.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.3B $307M $2.3B $204.5M $1.1B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $537.7M $576.1M $1.1B $536.3M -$545.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6B -$1.7B $1.1B -$951.5M $864M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$146M $5.4M -$409.4M -$747.6M $35.9M
 
Beginning Cash (CF) $13.8B $7.9B $9.4B $7.1B $2.8B
Foreign Exchange Rate Adjustment -$47.3M $21.6M $3.2M $4.5M $4.9M
Additions / Reductions -$1.2B -$1.1B $1.7B -$1.2B $354.8M
Ending Cash (CF) $12.5B $6.6B $11B $5.9B $3.2B
 
Levered Free Cash Flow $537.7M $576.1M $1.1B $536.3M -$545.1M

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

GET BETTER TRADE IDEAS

Popular

Why Is Archer Aviation Stock Going Up?
Why Is Archer Aviation Stock Going Up?

Archer Aviation (NYSE:ACHR) is an aviation startup that is working…

How High Will Brown Forman Stock Go?
How High Will Brown Forman Stock Go?

On the surface, Brown‑Forman (NYSE: BF.B) is having an unremarkable year.…

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

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

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock