Financhill
Sell
49

BA Quote, Financials, Valuation and Earnings

Last price:
$177.92
Seasonality move :
6.54%
Day range:
$175.86 - $180.33
52-week range:
$128.88 - $196.95
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.75x
P/B ratio:
--
Volume:
7.6M
Avg. volume:
10.4M
1-year change:
6.68%
Market cap:
$134.2B
Revenue:
$66.5B
EPS (TTM):
-$17.92
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $58.2B $62.3B $66.6B $77.8B $66.5B
Revenue Growth (YoY) -24.04% 7.1% 6.94% 16.79% -14.5%
 
Cost of Revenues $63.8B $59.2B $63.1B $70.1B $68.5B
Gross Profit -$5.7B $3B $3.5B $7.7B -$2B
Gross Profit Margin -9.78% 4.9% 5.3% 9.93% -2.99%
 
R&D Expenses $2.5B $2.2B $2.9B $3.4B $3.8B
Selling, General & Admin $4.8B $4.2B $4.2B $5.2B $5B
Other Inc / (Exp) $658M $1B $1B $1.3B $1.3B
Operating Expenses $7.3B $6.4B $7B $8.5B $8.8B
Operating Income -$13B -$3.4B -$3.5B -$821M -$10.8B
 
Net Interest Expenses $2.2B $2.7B $2.6B $2.5B $2.7B
EBT. Incl. Unusual Items -$14.5B -$5B -$5B -$2B -$12.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.5B -$743M $31M $237M -$381M
Net Income to Company -$11.9B -$4.3B -$5.1B -$2.2B -$11.8B
 
Minority Interest in Earnings $68M $88M $118M $20M $12M
Net Income to Common Excl Extra Items -$11.9B -$4.2B -$4.9B -$2.2B -$11.8B
 
Basic EPS (Cont. Ops) -$20.88 -$7.15 -$8.30 -$3.67 -$18.36
Diluted EPS (Cont. Ops) -$20.88 -$7.15 -$8.30 -$3.67 -$18.36
Weighted Average Basic Share $568.6M $587.6M $594.9M $605.8M $646.9M
Weighted Average Diluted Share $568.6M $587.6M $594.9M $605.8M $646.9M
 
EBITDA -$10.1B -$175M -$482M $2.3B -$7.6B
EBIT -$12.3B -$2.3B -$2.5B $454M -$9.5B
 
Revenue (Reported) $58.2B $62.3B $66.6B $77.8B $66.5B
Operating Income (Reported) -$13B -$3.4B -$3.5B -$821M -$10.8B
Operating Income (Adjusted) -$12.3B -$2.3B -$2.5B $454M -$9.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $15.2B $14B $17.9B $16.6B $19.5B
Revenue Growth (YoY) -10% -8.06% 28.09% -7.54% 17.67%
 
Cost of Revenues $13.8B $13.6B $16B $14.7B $17.1B
Gross Profit $1.4B $353M $1.9B $1.9B $2.4B
Gross Profit Margin 9.26% 2.52% 10.73% 11.32% 12.4%
 
R&D Expenses $499M $633M $741M $868M $844M
Selling, General & Admin $1B $863M $1.3B $1.2B $1.1B
Other Inc / (Exp) $229M $162M $275M $344M $323M
Operating Expenses $1.5B $1.5B $2B $2B $2B
Operating Income -$122M -$1.1B -$122M -$153M $461M
 
Net Interest Expenses $679M $637M $649M $569M $708M
EBT. Incl. Unusual Items -$572M -$1.6B -$496M -$378M $76M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11M -$376M -$71M -$23M $107M
Net Income to Company -$561M -$1.2B -$425M -$355M -$31M
 
Minority Interest in Earnings $24M $23M $11M $12M -$6M
Net Income to Common Excl Extra Items -$561M -$1.2B -$414M -$343M -$37M
 
Basic EPS (Cont. Ops) -$0.92 -$2.06 -$0.69 -$0.56 -$0.16
Diluted EPS (Cont. Ops) -$0.92 -$2.06 -$0.69 -$0.56 -$0.16
Weighted Average Basic Share $585M $591.4M $602.2M $612.9M $753.4M
Weighted Average Diluted Share $585M $591.4M $602.2M $612.9M $753.4M
 
EBITDA $643M -$495M $610M $633M $1.3B
EBIT $107M -$981M $153M $191M $784M
 
Revenue (Reported) $15.2B $14B $17.9B $16.6B $19.5B
Operating Income (Reported) -$122M -$1.1B -$122M -$153M $461M
Operating Income (Adjusted) $107M -$981M $153M $191M $784M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $56.5B $61.1B $70.5B $76.4B $69.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $60.9B $59.1B $65.4B $68.8B $70.9B
Gross Profit -$4.4B $2B $5.1B $7.7B -$1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.3B $2.4B $3B $3.5B $3.8B
Selling, General & Admin $5B $4B $4.6B $5B $5B
Other Inc / (Exp) $723M $971M $1.2B $1.3B $1.3B
Operating Expenses $7.3B $6.4B $7.6B $8.5B $8.8B
Operating Income -$11.7B -$4.4B -$2.5B -$852M -$10.2B
 
Net Interest Expenses $2.6B $2.7B $2.6B $2.4B $2.9B
EBT. Incl. Unusual Items -$13.5B -$6.1B -$3.9B -$1.9B -$11.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.7B -$1.1B $336M $285M -$251M
Net Income to Company -$11.9B -$5B -$4.2B -$2.2B -$11.5B
 
Minority Interest in Earnings $79M $87M $106M $21M -$6M
Net Income to Common Excl Extra Items -$11.9B -$4.9B -$4.1B -$2.2B -$11.5B
 
Basic EPS (Cont. Ops) -$20.56 -$8.27 -$6.92 -$3.55 -$17.92
Diluted EPS (Cont. Ops) -$20.56 -$8.27 -$6.92 -$3.55 -$17.92
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$8.7B -$1.3B $623M $2.3B -$7B
EBIT -$11B -$3.4B -$1.3B $492M -$8.9B
 
Revenue (Reported) $56.5B $61.1B $70.5B $76.4B $69.4B
Operating Income (Reported) -$11.7B -$4.4B -$2.5B -$852M -$10.2B
Operating Income (Adjusted) -$11B -$3.4B -$1.3B $492M -$8.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $15.2B $14B $17.9B $16.6B $19.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.8B $13.6B $16B $14.7B $17.1B
Gross Profit $1.4B $353M $1.9B $1.9B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $499M $633M $741M $868M $844M
Selling, General & Admin $1B $863M $1.3B $1.2B $1.1B
Other Inc / (Exp) $229M $162M $275M $344M $323M
Operating Expenses $1.5B $1.5B $2B $2B $2B
Operating Income -$122M -$1.1B -$122M -$153M $461M
 
Net Interest Expenses $679M $637M $649M $569M $708M
EBT. Incl. Unusual Items -$572M -$1.6B -$496M -$378M $76M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11M -$376M -$71M -$23M $107M
Net Income to Company -$561M -$1.2B -$425M -$355M -$31M
 
Minority Interest in Earnings $24M $23M $11M $12M -$6M
Net Income to Common Excl Extra Items -$561M -$1.2B -$414M -$343M -$37M
 
Basic EPS (Cont. Ops) -$0.92 -$2.06 -$0.69 -$0.56 -$0.16
Diluted EPS (Cont. Ops) -$0.92 -$2.06 -$0.69 -$0.56 -$0.16
Weighted Average Basic Share $585M $591.4M $602.2M $612.9M $753.4M
Weighted Average Diluted Share $585M $591.4M $602.2M $612.9M $753.4M
 
EBITDA $643M -$495M $610M $633M $1.3B
EBIT $107M -$981M $153M $191M $784M
 
Revenue (Reported) $15.2B $14B $17.9B $16.6B $19.5B
Operating Income (Reported) -$122M -$1.1B -$122M -$153M $461M
Operating Income (Adjusted) $107M -$981M $153M $191M $784M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $7.8B $8.1B $14.6B $12.7B $13.8B
Short Term Investments $17.8B $8.2B $2.6B $3.3B $12.5B
Accounts Receivable, Net $2.4B $3B $2.6B $2.7B $2.7B
Inventory $81.7B $78.8B $78.2B $79.7B $87.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.3B $2.2B $2.8B $2.5B $3B
Total Current Assets $121.6B $108.7B $109.5B $109.3B $128B
 
Property Plant And Equipment $11.8B $10.9B $12B $11.5B $11.7B
Long-Term Investments $1B $975M $983M $1B $999M
Goodwill $8.1B $8.1B $8.1B $8.1B $8.1B
Other Intangibles $2.8B $2.6B $2.3B $2.1B $2B
Other Long-Term Assets $4.7B $5.6B $4.2B $4.9B $5.4B
Total Assets $152.1B $138.6B $137.1B $137B $156.4B
 
Accounts Payable $12.9B $9.3B $10.2B $12B $11.4B
Accrued Expenses $12.8B $7.7B $8.1B $7.7B $7.5B
Current Portion Of Long-Term Debt $1.6B $1.2B $5.1B $5.1B $1.2B
Current Portion Of Capital Lease Obligations $333M $329M $341M $373M $410M
Other Current Liabilities $1.9B $2B $4.1B $4.7B $7.6B
Total Current Liabilities $87.3B $82B $90.1B $95.8B $97.1B
 
Long-Term Debt $61.8B $56.7B $51.7B $46.9B $52.4B
Capital Leases -- -- -- -- --
Total Liabilities $170.2B $153.4B $152.9B $154.2B $160.3B
 
Common Stock $5.1B $5.1B $5.1B $5.1B $5.1B
Other Common Equity Adj -$17.1B -$11.7B -$9.6B -$10.3B -$10.9B
Common Equity -$18.3B -$15B -$15.9B -$17.2B -$3.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $241M $153M $35M $5M -$6M
Total Equity -$18.1B -$14.8B -$15.8B -$17.2B -$3.9B
 
Total Liabilities and Equity $152.1B $138.6B $137.1B $137B $156.4B
Cash and Short Terms $25.6B $16.2B $17.2B $16B $26.3B
Total Debt $63.4B $57.9B $56.8B $52.1B $53.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $7.1B $7.4B $10.8B $6.9B $10.1B
Short Term Investments $14.9B $4.9B $4B $615M $13.5B
Accounts Receivable, Net $2.4B $2.4B $2.9B $3B $3.2B
Inventory $82.7B $79.8B $78.5B $83.5B $89.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.1B $2.4B $2.9B $2.8B $2.5B
Total Current Assets $119.9B $106B $108.8B $106.5B $127.7B
 
Property Plant And Equipment $11.6B $10.8B $10.5B $11.5B $11.8B
Long-Term Investments $980M $992M $969M $1B $1B
Goodwill $8.1B $8.1B $8.1B $8.1B $8.1B
Other Intangibles $2.8B $2.5B $2.3B $2B $1.9B
Other Long-Term Assets $4.6B $5.8B $4.3B $5.2B $5.9B
Total Assets $150B $135.8B $136.3B $134.5B $156.5B
 
Accounts Payable $12.4B $8.8B $10.3B $11.6B $11B
Accrued Expenses $20.6B $17.9B $20.8B $21.6B $23.6B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $89.9B $81.7B $93.5B $93.3B $103.7B
 
Long-Term Debt $57.6B $55.2B $47.5B $46.9B $45.7B
Capital Leases -- -- -- -- --
Total Liabilities $167.9B $151.1B $151.8B $151.5B $159.8B
 
Common Stock $5.1B $5.1B $5.1B $5.1B $5.1B
Other Common Equity Adj -$17B -$11.4B -$9.6B -$10.4B -$10.8B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $217M $130M $24M -$7M --
Total Equity -$17.8B -$15.3B -$15.5B -$17B -$3.3B
 
Total Liabilities and Equity $150B $135.8B $136.3B $134.5B $156.5B
Cash and Short Terms $21.9B $12.3B $14.8B $7.5B $23.7B
Total Debt $63.6B $57.7B $55.4B $47.9B $53.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$11.9B -$4.3B -$5.1B -$2.2B -$11.8B
Depreciation & Amoritzation $2.2B $2.1B $2B $1.9B $1.8B
Stock-Based Compensation $250M $833M $725M $690M $407M
Change in Accounts Receivable $2B -$1.1B $290M $764M $415M
Change in Inventories -$11B -$1.1B $420M -$1.7B -$12.4B
Cash From Operations -$18.4B -$3.4B $3.5B $6B -$12.1B
 
Capital Expenditures $1.3B $980M $1.2B $1.5B $2.3B
Cash Acquisitions -- -$6M -- -$70M $74M
Cash From Investing -$18.4B $9.3B $4.4B -$2.4B -$12B
 
Dividends Paid (Ex Special Dividend) -$1.2B -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $47.2B $9.8B $34M $75M $10.2B
Long-Term Debt Repaid -$11B -$15.4B -$1.3B -$5.2B -$8.7B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$173M -$66M -$40M -$391M -$136M
Cash From Financing $35B -$5.6B -$1.3B -$5.5B $25.2B
 
Beginning Cash (CF) $9.6B $7.8B $8.1B $14.6B $12.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.8B $308M $6.6B -$2B $1.2B
Ending Cash (CF) $7.8B $8.1B $14.6B $12.7B $13.8B
 
Levered Free Cash Flow -$19.7B -$4.4B $2.3B $4.4B -$14.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$561M -$1.2B -$425M -$355M -$31M
Depreciation & Amoritzation $536M $486M $457M $442M $466M
Stock-Based Compensation $321M $203M $222M $119M $135M
Change in Accounts Receivable -$1.1B -$101M -$1.3B -$1.6B -$1.2B
Change in Inventories -$680M -$1.2B -$390M -$3.8B -$1.5B
Cash From Operations -$3.4B -$3.2B -$318M -$3.4B -$1.6B
 
Capital Expenditures $291M $349M $468M $567M $674M
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.8B $3B -$1.8B $2.1B -$1.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$72M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.8B $2M $17M $27M $29M
Long-Term Debt Repaid -$9.8B -$396M -$1.7B -$4.4B -$295M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$38M -$32M -$42M -$47M --
Cash From Financing -$48M -$396M -$1.7B -$4.5B -$338M
 
Beginning Cash (CF) $7.8B $8.1B $14.6B $12.7B $13.8B
Foreign Exchange Rate Adjustment -$18M -$3M $10M -$28M $12M
Additions / Reductions -$671M -$647M -$3.8B -$5.8B -$3.7B
Ending Cash (CF) $7.1B $7.4B $10.8B $6.9B $10.1B
 
Levered Free Cash Flow -$3.7B -$3.6B -$786M -$3.9B -$2.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$11.9B -$5B -$4.2B -$2.2B -$11.5B
Depreciation & Amoritzation $2.2B $2.1B $2B $1.8B $1.9B
Stock-Based Compensation $516M $715M $744M $587M $423M
Change in Accounts Receivable $1.3B -$52M -$904M $453M $792M
Change in Inventories -$8.7B -$1.7B $1.2B -$5.1B -$10.1B
Cash From Operations -$17.5B -$3.2B $6.4B $2.9B -$10.3B
 
Capital Expenditures $1.2B $1B $1.3B $1.6B $2.4B
Cash Acquisitions -- -$6M -- -$70M $74M
Cash From Investing -$15.2B $9.5B -$418M $1.5B -$15.8B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$72M
Special Dividend Paid
Long-Term Debt Issued $39.6B -$17M $49M $85M $10.2B
Long-Term Debt Repaid -$15B -$5.9B -$2.6B -$8B -$4.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$49M -$60M -$50M -$396M --
Cash From Financing $24.6B -$5.9B -$2.6B -$8.3B $29.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.1B $332M $3.4B -$3.9B $3.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$18.7B -$4.3B $5.1B $1.3B -$12.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$561M -$1.2B -$425M -$355M -$31M
Depreciation & Amoritzation $536M $486M $457M $442M $466M
Stock-Based Compensation $321M $203M $222M $119M $135M
Change in Accounts Receivable -$1.1B -$101M -$1.3B -$1.6B -$1.2B
Change in Inventories -$680M -$1.2B -$390M -$3.8B -$1.5B
Cash From Operations -$3.4B -$3.2B -$318M -$3.4B -$1.6B
 
Capital Expenditures $291M $349M $468M $567M $674M
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.8B $3B -$1.8B $2.1B -$1.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$72M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.8B $2M $17M $27M $29M
Long-Term Debt Repaid -$9.8B -$396M -$1.7B -$4.4B -$295M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$38M -$32M -$42M -$47M --
Cash From Financing -$48M -$396M -$1.7B -$4.5B -$338M
 
Beginning Cash (CF) $7.8B $8.1B $14.6B $12.7B $13.8B
Foreign Exchange Rate Adjustment -$18M -$3M $10M -$28M $12M
Additions / Reductions -$671M -$647M -$3.8B -$5.8B -$3.7B
Ending Cash (CF) $7.1B $7.4B $10.8B $6.9B $10.1B
 
Levered Free Cash Flow -$3.7B -$3.6B -$786M -$3.9B -$2.3B

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

GET BETTER TRADE IDEAS

Popular

Why Is Chewy Stock Up — And Will It Keep Climbing?
Why Is Chewy Stock Up — And Will It Keep Climbing?

We are all witnesses to the crazy e-commerce industry boom…

Is Netflix a Must-own Stock?
Is Netflix a Must-own Stock?

The early months of 2025 have been very hard on…

Why Did Bill Ackman Buy Uber Stock?
Why Did Bill Ackman Buy Uber Stock?

In February, Pershing Square manager Bill Ackman revealed that his…

Stock Ideas

Buy
61
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Sell
27
SAIA alert for Apr 26

Saia [SAIA] is down 30.77% over the past day.

Sell
48
APPF alert for Apr 26

AppFolio [APPF] is down 18.16% over the past day.

Sell
15
KNSL alert for Apr 26

Kinsale Capital Group [KNSL] is down 16.33% over the past day.

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

Show me the best stock