Also trades as: BA.L (LSE) · $vol 159M · BAESY (OTC) · $vol 28M · BSP.DE (XETRA) · $vol 2M

$25.57

-0.01 (-0.03%)

Weekly Expected Move ±5.1%

$23 $24 $26 $27 $28

OTC · Industrials · Aerospace & Defense · Tech Score Sell · Power 34 · $74.9B mcap · 2.86B float · 0.0008% daily turnover · Short 18% of daily vol

Revenue

$28.3B +7.7% ▲

5Y CAGR: +8.0%

Gross Profit

$2.5B -85.4% ▼

5Y CAGR: +1.7%

Operating Income

$2.5B -7.0% ▼

5Y CAGR: +5.3%

Net Income

$2.1B +5.4% ▲

5Y CAGR: +9.7%

EPS (Diluted)

$0.68 +6.2% ▲

5Y CAGR: +11.2%

EBITDA

$3.7B +12.9% ▲

5Y CAGR: +7.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$19.5B	$21.3B	$23.1B	$26.3B	$28.3B
YoY Growth	+1.3%	+8.9%	+8.6%	+14.0%	+7.7%
Cost of Revenue	$17.0B	$18.5B	$8.0B	$9.2B	$25.8B
Gross Profit	$2.5B	$2.8B	$15.1B	$17.1B	$2.5B
Gross Margin	12.8%	13.0%	65.4%	64.9%	8.8%
R&D Expenses	$247M	$265M	$2.3B	$1.9B	$0
SG&A Expenses	$65M	$37M	$7.9B	$9.1B	$0
Operating Expenses	$114M	$390M	$12.5B	$14.4B	$0
Operating Income	$2.4B	$2.4B	$2.6B	$2.7B	$2.5B
Operating Margin	12.2%	11.2%	11.1%	10.2%	8.8%
Interest Expense	$341M	$330M	$339M	$555M	$508M
Income Before Tax	$2.1B	$2.0B	$2.3B	$2.3B	$2.6B
Tax Expense	$198M	$315M	$386M	$291M	$421M
Net Income	$1.8B	$1.6B	$1.9B	$2.0B	$2.1B
Net Margin	9.0%	7.5%	8.0%	7.4%	7.3%
EPS (Diluted)	$0.55	$0.50	$0.60	$0.64	$0.68
EBITDA	$3.1B	$3.1B	$3.4B	$3.3B	$3.7B
Shares Outstanding	3.21B	3.15B	3.07B	3.05B	3.03B

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$11.5B	$11.0B	$12.1B	$12.5B	$13.8B	$13.6B	$14.8B	$14.5B
Cost of Revenue	$10.5B	$9.9B	-$1.9B	$11.4B	$2.1B	$12.4B	$13.4B	$13.2B
Gross Profit	$1.1B	$1.1B	$14.0B	$1.1B	$11.7B	$1.1B	$1.4B	$1.3B
Gross Margin	9.3%	9.7%	116.1%	8.8%	84.5%	8.4%	9.2%	9.0%
R&D Expenses	$1.0B	$0	$2.3B	$0	$1.9B	$0	$0	$0
SG&A Expenses	$3.7B	$10M	$4.0B	$6M	$9.1B	$26M	$0	$0
Operating Expenses	$5.9B	$118M	$558M	-$195M	$10.3B	-$181M	$0	$0
Operating Income	$1.1B	$1.1B	$1.3B	$1.3B	$1.4B	$1.3B	$1.4B	$1.3B
Operating Margin	9.3%	9.7%	11.1%	10.4%	10.0%	9.8%	9.2%	9.0%
Interest Expense	$113M	$116M	$223M	$532M	$23M	$223M	$244M	$246M
Income Before Tax	$1.1B	$1.1B	$1.1B	$1.2B	$1.2B	$1.2B	$1.4B	$1.3B
Tax Expense	$183M	$193M	$193M	$175M	$116M	$178M	$243M	$227M
Net Income	$976M	$965M	$892M	$948M	$1.0B	$969M	$1.1B	$1.0B
Net Margin	8.5%	8.8%	7.4%	7.6%	7.3%	7.1%	7.4%	7.0%
EPS (Diluted)	$0.31	$0.31	$0.29	$0.31	$0.33	$0.32	$0.36	$0.34
EBITDA	$966M	$982M	$1.2B	$1.8B	$1.5B	$1.8B	$1.9B	$1.9B
Shares Outstanding	3.15B	3.08B	3.07B	3.05B	3.05B	3.03B	3.03B	3.02B

BAESF OTC