Also trades as: BBAS3.SA (SAO) · $vol 121M

$4.52

-0.01 (-0.22%)

Weekly Expected Move ±6.3%

$4 $4 $5 $5 $5

OTC · Financial Services · Banks - Regional · Tech Score Buy · Power 62 · $25.8B mcap · 2.59B float · 0.022% daily turnover · Short 55% of daily vol

Revenue

$342.9B +10.3% ▲

5Y CAGR: +16.5%

Gross Profit

$59.7B -57.9% ▼

5Y CAGR: -7.4%

Operating Income

$5.5B -80.1% ▼

5Y CAGR: -17.5%

Net Income

$13.4B -49.1% ▼

5Y CAGR: +1.1%

EPS (Diluted)

$2.36 -48.9% ▼

5Y CAGR: +1.5%

EBITDA

$1.0B -96.9% ▼

5Y CAGR: -43.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$168.7B	$123.2B	$125.5B	$310.8B	$342.9B
YoY Growth	+5.7%	-26.9%	+1.8%	+147.7%	+10.3%
Cost of Revenue	$68.9B	$135M	$0	$169.0B	$283.1B
Gross Profit	$99.8B	$123.1B	$125.5B	$141.8B	$59.7B
Gross Margin	59.1%	99.9%	100.0%	45.6%	17.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$8.1B	$8.1B	$7.3B	$8.2B	$8.7B
Operating Expenses	$71.5B	$58.5B	$68.3B	$114.1B	$61.9B
Operating Income	$28.3B	$64.7B	$57.2B	$27.7B	$5.5B
Operating Margin	16.8%	52.5%	45.6%	8.9%	1.6%
Interest Expense	$68.9B	$158.4B	$169.8B	$169.0B	$218.5B
Income Before Tax	$28.3B	$47.1B	$41.1B	$27.7B	-$2.2B
Tax Expense	$4.4B	$9.4B	$8.0B	-$1.5B	-$10.9B
Net Income	$19.7B	$31.1B	$29.9B	$26.4B	$13.4B
Net Margin	11.7%	25.2%	23.8%	8.5%	3.9%
EPS (Diluted)	$3.45	$5.45	$5.23	$4.62	$2.36
EBITDA	$31.1B	$0	$0	$32.8B	$1.0B
Shares Outstanding	5.71B	5.71B	5.71B	5.71B	5.71B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$77.3B	$82.2B	$84.0B	$88.0B	$94.9B	$92.7B	$84.1B	$21.9B
Cost of Revenue	$42.4B	$44.6B	$48.0B	$53.3B	$59.4B	$122.4B	$55.2B	$74.4B
Gross Profit	$34.8B	$37.6B	$36.0B	$34.7B	$35.4B	$41.0B	$34.7B	$14.4B
Gross Margin	45.1%	45.8%	42.9%	39.4%	37.3%	44.2%	41.3%	65.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.1B	$2.2B	$1.9B	$2.0B	$2.0B	$2.8B	$2.1B	$2.2B
Operating Expenses	$31.1B	$34.5B	$35.7B	$33.3B	$34.5B	$38.0B	$14.8B	$14.8B
Operating Income	$3.8B	$3.1B	$282M	$1.4B	$929M	$3.0B	$1.0B	$1.7B
Operating Margin	4.9%	3.8%	0.3%	1.5%	1.0%	3.3%	1.2%	7.8%
Interest Expense	$42.4B	$44.6B	$48.0B	$53.3B	$59.4B	$57.7B	$54.2B	$57.4B
Income Before Tax	$3.8B	$3.1B	$282M	$1.4B	$929M	$743M	-$705M	$1.7B
Tax Expense	-$2.1B	-$2.0B	-$3.9B	-$2.2B	-$2.1B	-$2.8B	-$2.0B	$1.6B
Net Income	$5.3B	$4.4B	$3.4B	$2.8B	$2.2B	$5.2B	$2.4B	$2.4B
Net Margin	6.8%	5.3%	4.1%	3.2%	2.4%	5.7%	2.8%	10.9%
EPS (Diluted)	$0.92	$0.76	$0.60	$0.49	$0.39	$0.93	$0.41	$0.42
EBITDA	$5.3B	$4.2B	$1.7B	$2.8B	$2.4B	$4.6B	$167M	$3.4B
Shares Outstanding	5.71B	5.71B	5.71B	5.71B	5.71B	5.71B	5.71B	5.71B

BDORY OTC