Financhill
Sell
14

BPAQF Quote, Financials, Valuation and Earnings

Last price:
$4.72
Seasonality move :
-1.02%
Day range:
$4.72 - $5.02
52-week range:
$4.40 - $6.85
Dividend yield:
6.63%
P/E ratio:
344.53x
P/S ratio:
0.41x
P/B ratio:
1.15x
Volume:
115.6K
Avg. volume:
109.5K
1-year change:
-26.71%
Market cap:
$74.4B
Revenue:
$189.2B
EPS (TTM):
$0.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $105.9B $157.7B $241.4B $210.1B $189.2B
Revenue Growth (YoY) -33.5% 48.89% 53.03% -12.95% -9.97%
 
Cost of Revenues $95.8B $134.9B $186.3B $162.1B $158.9B
Gross Profit $10.2B $22.9B $55.1B $48.1B $30.2B
Gross Profit Margin 9.61% 14.49% 22.82% 22.88% 15.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.4B $11.9B $13.4B $16.8B $16.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $10.8B $12.2B $13.6B $17B $16.6B
Operating Income -$573M $10.7B $41.4B $31B $13.6B
 
Net Interest Expenses $2.4B $2.1B $1.5B $1.9B $1.7B
EBT. Incl. Unusual Items -$24.9B $15.2B $15.4B $23.7B $6.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.2B $6.7B $16.8B $7.9B $5.6B
Net Income to Company -$24.9B $15.2B $15.4B $23.7B $6.8B
 
Minority Interest in Earnings $424M -$922M -$1.1B -$641M -$848M
Net Income to Common Excl Extra Items -$20.3B $7.6B -$2.5B $15.2B $381M
 
Basic EPS (Cont. Ops) -$1.00 $0.38 -$0.13 $0.88 $0.02
Diluted EPS (Cont. Ops) -$1.00 $0.37 -$0.13 $0.86 $0.02
Weighted Average Basic Share $20.2B $20.1B $19B $17.4B $16.4B
Weighted Average Diluted Share $20.2B $20.3B $19B $17.8B $16.8B
 
EBITDA -$7B $32.5B $32.3B $43.5B $28B
EBIT -$21.9B $17.7B $18B $27.6B $11.4B
 
Revenue (Reported) $105.9B $157.7B $241.4B $210.1B $189.2B
Operating Income (Reported) -$573M $10.7B $41.4B $31B $13.6B
Operating Income (Adjusted) -$21.9B $17.7B $18B $27.6B $11.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $27.4B $50.6B $69.3B $52.1B $45.8B
Revenue Growth (YoY) -61.47% 84.52% 37% -24.71% -12.25%
 
Cost of Revenues $25.2B $42.8B $45.2B $41.3B $40B
Gross Profit $2.2B $7.8B $24B $10.8B $5.8B
Gross Profit Margin 8.11% 15.43% 34.72% 20.76% 12.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.8B $3.4B $3.7B $4.7B $4.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$6.9B $3.3B $3.4B $5.2B $4.3B
Operating Income $9.2B $4.5B $20.6B $5.6B $1.5B
 
Net Interest Expenses $443M $297M $173M $378M --
EBT. Incl. Unusual Items $1.1B $4B $16.9B $1.1B -$503M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$395M $1.5B $5.7B $663M $1.1B
Net Income to Company $1.1B $4B $16.9B $1.1B -$503M
 
Minority Interest in Earnings -$127M -$252M -$358M -$65M -$339M
Net Income to Common Excl Extra Items $1.4B $2.3B $10.8B $371M -$2B
 
Basic EPS (Cont. Ops) $0.07 $0.12 $0.59 $0.02 -$0.12
Diluted EPS (Cont. Ops) $0.07 $0.12 $0.58 $0.02 -$0.12
Weighted Average Basic Share $20.2B $19.8B $18.2B $16.8B $15.9B
Weighted Average Diluted Share $20.2B $20B $18.2B $17.3B $15.9B
 
EBITDA $1.8B $8.2B $21.1B $6.6B $5.2B
EBIT $1.8B $4.5B $17.7B $2.1B $788M
 
Revenue (Reported) $27.4B $50.6B $69.3B $52.1B $45.8B
Operating Income (Reported) $9.2B $4.5B $20.6B $5.6B $1.5B
Operating Income (Adjusted) $1.8B $4.5B $17.7B $2.1B $788M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $105.9B $157.7B $241.4B $210.1B $189.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $95.8B $134.9B $186.3B $162.1B $158.9B
Gross Profit $10.2B $22.9B $55.1B $48.1B $30.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.4B $11.9B $13.4B $16.8B $16.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $10.8B $12.2B $13.6B $17.8B $17.4B
Operating Income -$573M $10.7B $41.4B $30.3B $12.8B
 
Net Interest Expenses $2.4B $2.1B $1.5B $2B $1.7B
EBT. Incl. Unusual Items -$24.9B $15.2B $15.4B $23.7B $6.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.2B $6.7B $16.8B $7.9B $5.6B
Net Income to Company -$24.9B $15.2B $15.4B $23.7B $6.8B
 
Minority Interest in Earnings $424M -$922M -$1.1B -$641M -$848M
Net Income to Common Excl Extra Items -$20.3B $7.6B -$2.5B $15.2B $381M
 
Basic EPS (Cont. Ops) -$1.00 $0.37 -$0.09 $0.87 $0.02
Diluted EPS (Cont. Ops) -$1.00 $0.37 -$0.10 $0.85 $0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$627M $32.5B $32.3B $44.2B $28.5B
EBIT -$21.9B $17.7B $18B $27.6B $11.5B
 
Revenue (Reported) $105.9B $157.7B $241.4B $210.1B $189.2B
Operating Income (Reported) -$573M $10.7B $41.4B $30.3B $12.8B
Operating Income (Adjusted) -$21.9B $17.7B $18B $27.6B $11.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $157.7B $241.4B $210.1B $189.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $134.9B $186.3B $162.1B $158.9B --
Gross Profit $22.9B $55.1B $48.1B $30.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.9B $13.4B $16.8B $16.4B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $12.2B $13.6B $17.8B $17.4B --
Operating Income $10.7B $41.4B $30.3B $12.8B --
 
Net Interest Expenses $2.1B $1.5B $2B $2B --
EBT. Incl. Unusual Items $15.2B $15.4B $23.7B $6.8B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.7B $16.8B $7.9B $5.6B --
Net Income to Company $15.2B $15.4B $23.7B $6.8B --
 
Minority Interest in Earnings -$922M -$1.1B -$641M -$848M --
Net Income to Common Excl Extra Items $7.6B -$2.5B $15.2B $381M --
 
Basic EPS (Cont. Ops) $0.37 -$0.09 $0.87 $0.02 --
Diluted EPS (Cont. Ops) $0.37 -$0.10 $0.85 $0.01 --
Weighted Average Basic Share $80.5B $76B $69.5B $65.5B --
Weighted Average Diluted Share $80.8B $76.2B $71B $66.3B --
 
EBITDA $32.5B $32.3B $44.2B $28.5B --
EBIT $17.7B $18B $27.6B $11.5B --
 
Revenue (Reported) $157.7B $241.4B $210.1B $189.2B --
Operating Income (Reported) $10.7B $41.4B $30.3B $12.8B --
Operating Income (Adjusted) $17.7B $18B $27.6B $11.5B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $29.2B $25.9B $23.3B $27.7B $34.4B
Short Term Investments $333M $280M $578M $843M $165M
Accounts Receivable, Net $12.9B $22.3B $28.2B $25.2B $21.7B
Inventory $16.9B $23.7B $28.1B $22.8B $23.2B
Prepaid Expenses $1.3B $2.5B $2.1B $2.5B $2.6B
Other Current Assets -- -- -- -- --
Total Current Assets $73B $92.6B $107.7B $104.1B $102.8B
 
Property Plant And Equipment $118.9B $117.2B $110.3B $109B $104.7B
Long-Term Investments -- -- -- -- --
Goodwill $12.5B $12.4B $12B $12.5B $14.9B
Other Intangibles $2B $2.2B $6B $5.7B $5.2B
Other Long-Term Assets -- -- -- -- --
Total Assets $267.7B $287.3B $288.1B $280.3B $282.2B
 
Accounts Payable $23.2B $37.3B $47.2B $42.4B $38.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.9B $1.7B $2.1B $2.7B $2.7B
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $59.8B $80.3B $99B $86.1B $82.2B
 
Long-Term Debt $63.3B $55.6B $43.7B $48.7B $55.1B
Capital Leases -- -- -- -- --
Total Liabilities $182.1B $196.8B $205.1B $194.8B $203.9B
 
Common Stock $5.4B $5.2B $4.8B $4.5B $4.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $71.2B $75.4B $67.5B $70.3B $59.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14.3B $15B $15.4B $15.2B $19.1B
Total Equity $85.6B $90.4B $83B $85.5B $78.3B
 
Total Liabilities and Equity $267.7B $287.3B $288.1B $280.3B $282.2B
Cash and Short Terms $29.5B $26.2B $23.9B $28.6B $34.5B
Total Debt $72.7B $61.2B $46.9B $52B $59.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $29.2B $25.9B $23.3B -- $34.4B
Short Term Investments $333M $280M $578M -- $165M
Accounts Receivable, Net $12.9B $22.3B $28.2B -- $21.7B
Inventory $16.9B $23.7B $28.1B -- $23.2B
Prepaid Expenses $1.3B $2.5B $2.1B -- $2.6B
Other Current Assets -- -- -- -- --
Total Current Assets $73B $92.6B $107.7B -- $102.8B
 
Property Plant And Equipment $118.9B $117.2B $110.3B -- $104.7B
Long-Term Investments -- -- -- -- --
Goodwill $12.5B $12.4B $12B -- $14.9B
Other Intangibles $2B $2.2B $6B -- $5.2B
Other Long-Term Assets -- -- -- -- --
Total Assets $267.7B $287.3B $288.1B -- $282.2B
 
Accounts Payable $23.2B $37.3B $47.2B -- $38.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.9B $1.7B $2.1B -- $2.7B
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $59.8B $80.3B $99B -- $82.2B
 
Long-Term Debt $63.3B $55.6B $43.7B -- $55.1B
Capital Leases -- -- -- -- --
Total Liabilities $182.1B $196.8B $205.1B -- $203.9B
 
Common Stock $5.4B $5.2B $4.8B $4.5B $4.2B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14.3B $15B $15.4B -- $19.1B
Total Equity $85.6B $90.4B $83B -- $78.3B
 
Total Liabilities and Equity $267.7B $287.3B $288.1B -- $282.2B
Cash and Short Terms $29.5B $26.2B $23.9B -- $34.5B
Total Debt $72.7B $61.2B $46.9B -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$24.9B $15.2B $15.4B $23.7B $6.8B
Depreciation & Amoritzation $14.9B $14.8B $14.3B $15.9B $16.6B
Stock-Based Compensation $723M $627M $795M $616M $1.2B
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $4B -$7.5B -$5.5B $5.6B $808M
Cash From Operations $12.2B $23.6B $40.9B $32B $27.3B
 
Capital Expenditures $12.3B $10.9B $12.1B $14.3B $15.3B
Cash Acquisitions $3.2B $3.9B -$2.4B -$775M $1.6B
Cash From Investing -$7.9B -$5.7B -$13.7B -$14.9B -$13.3B
 
Dividends Paid (Ex Special Dividend) -$6.3B -$4.3B -$4.4B -$4.8B -$5B
Special Dividend Paid
Long-Term Debt Issued $14.7B $7B $2B $7.6B $10.7B
Long-Term Debt Repaid -$12.2B -$16.8B -$11.7B -$3.9B -$3B
Repurchase of Common Stock -$776M -$3.2B -$10B -$7.9B -$7.1B
Other Financing Activities $12.4B $509M -$336M -$474M $3.3B
Cash From Financing $4B -$18.1B -$28B -$13.4B -$7.3B
 
Beginning Cash (CF) $22.5B $31.1B $30.7B $29.2B $33B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.3B -$161M -$802M $3.8B $6.8B
Ending Cash (CF) $31.1B $30.7B $29.2B $33B $39.3B
 
Levered Free Cash Flow -$144M $12.7B $28.9B $17.8B $12B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $4B $16.9B $1.1B -$503M
Depreciation & Amoritzation -$6.3B $3.7B $3.4B $4.1B $4.3B
Stock-Based Compensation $179M $226M $166M $97M $228M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -$8.5B -$6.1B $10.9B -$415M
Cash From Operations $2.3B $6.1B $13.6B $9.4B $7.4B
 
Capital Expenditures $2.9B $2.8B $3.7B $4.2B $3.9B
Cash Acquisitions $3B $884M -$3.1B -$195M $1.9B
Cash From Investing $573M -$1.3B -$6.7B -$4.4B -$1.8B
 
Dividends Paid (Ex Special Dividend) -$1.1B -$1.1B -$1.1B -$1.2B -$1.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.6B $648M $10M $1.5B $3.3B
Long-Term Debt Repaid -$3.2B -$3B -$2.2B -$11M -$717M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $111M -$23M -$171M -$248M $3.6B
Cash From Financing -$3.1B -$4.7B -$7.1B -$2B -$579M
 
Beginning Cash (CF) $31.1B $30.7B $29.3B $29.9B $34.6B
Foreign Exchange Rate Adjustment $336M -$58M $177M $145M -$419M
Additions / Reductions -$290M $45M -$286M $3B $5.1B
Ending Cash (CF) $31.1B $30.7B $29.2B $33B $39.3B
 
Levered Free Cash Flow -$653M $3.3B $9.9B $5.1B $3.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$24.9B $15.2B $15.4B $23.7B $6.8B
Depreciation & Amoritzation $14.9B $14.8B $14.3B $15.9B $16.6B
Stock-Based Compensation $723M $627M $795M $616M $1.2B
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -$7.5B -$5.5B $5.6B $808M
Cash From Operations $12.2B $23.6B $40.9B $32B $27.3B
 
Capital Expenditures $12.3B $10.9B $12.1B $14.3B $15.3B
Cash Acquisitions $3.2B $3.9B -$2.4B -$775M $1.6B
Cash From Investing -$7.9B -$5.7B -$13.7B -$14.9B -$13.3B
 
Dividends Paid (Ex Special Dividend) -$6.3B -$4.3B -$4.4B -$4.8B -$5B
Special Dividend Paid
Long-Term Debt Issued $14.7B $7B $2B $7.6B $10.7B
Long-Term Debt Repaid -$12.2B -$16.8B -$11.7B -$3.9B -$3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $12.4B $509M -$336M -$474M $3.3B
Cash From Financing $4B -$18.1B -$28B -$13.4B -$7.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.3B -$161M -$802M $3.8B $6.8B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$144M $12.7B $28.9B $17.8B $12B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $15.2B $15.4B $23.7B $6.8B --
Depreciation & Amoritzation $14.8B $14.3B $15.9B $16.6B --
Stock-Based Compensation $627M $795M $616M $1.2B --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$7.5B -$5.5B $5.6B $808M --
Cash From Operations $23.6B $40.9B $32B $27.3B --
 
Capital Expenditures $10.9B $12.1B $14.3B $15.3B --
Cash Acquisitions $3.9B -$2.4B -$775M $1.6B --
Cash From Investing -$5.7B -$13.7B -$14.9B -$13.3B --
 
Dividends Paid (Ex Special Dividend) -$4.3B -$4.4B -$4.8B -$5B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7B $2B $7.6B $10.7B --
Long-Term Debt Repaid -$16.8B -$11.7B -$3.9B -$3B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $509M -$336M -$474M $3.3B --
Cash From Financing -$18.1B -$28B -$13.4B -$7.3B --
 
Beginning Cash (CF) $127.7B $127.5B $118.5B $134B --
Foreign Exchange Rate Adjustment -$269M -$684M $27M -$511M --
Additions / Reductions -$161M -$802M $3.8B $6.8B --
Ending Cash (CF) $127.3B $126B $122.3B $140.3B --
 
Levered Free Cash Flow $12.7B $28.9B $17.8B $12B --

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

GET BETTER TRADE IDEAS

Popular

Is Fidelity High Dividend ETF a Good Investment Now?
Is Fidelity High Dividend ETF a Good Investment Now?

Fidelity’s High Dividend ETF (FDVV) is a fund that offers…

Is Kinder Morgan Dividend Yield Worth It?
Is Kinder Morgan Dividend Yield Worth It?

Kinder Morgan (NYSE:KMI) is a major energy infrastructure company in…

What Is the Best ETF to Buy This Year?
What Is the Best ETF to Buy This Year?

The stock market has gotten off to an extremely rough…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock