Also trades as: BVT.JO (JNB) · $vol 12M · BDVSY (OTC) · $vol 0M

$13.15

+0.00 (+0.00%)

OTC · Industrials · Conglomerates · Tech Score Neutral · Power 60 · $4.5B mcap · 322M float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$130.7B +3.3% ▲

5Y CAGR: +8.2%

Gross Profit

$36.4B +3.9% ▲

5Y CAGR: +6.0%

Operating Income

$12.2B +8.9% ▲

5Y CAGR: +10.6%

Net Income

$6.2B +1.6% ▲

5Y CAGR: +9.9%

EPS (Diluted)

$18.21 +2.2% ▲

5Y CAGR: +10.0%

EBITDA

$12.2B -20.3% ▼

5Y CAGR: +1.9%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$99.9B	$114.9B	$122.6B	$126.6B	$130.7B
YoY Growth	+13.2%	+15.0%	+6.7%	+3.3%	+3.3%
Cost of Revenue	$70.0B	$81.6B	$87.7B	$91.5B	$94.3B
Gross Profit	$30.0B	$33.3B	$34.9B	$35.1B	$36.4B
Gross Margin	30.0%	29.0%	28.4%	27.7%	27.9%
R&D Expenses	$498K	$121K	$0	$0	$0
SG&A Expenses	$20.6B	$22.7B	$23.3B	$0	$24.7B
Operating Expenses	$20.6B	$22.6B	$23.3B	$23.8B	$24.2B
Operating Income	$9.2B	$10.6B	$11.6B	$11.2B	$12.2B
Operating Margin	9.2%	9.2%	9.5%	8.9%	9.3%
Interest Expense	$1.9B	$2.4B	$3.1B	$2.8B	$3.1B
Income Before Tax	$7.8B	$8.7B	$9.1B	$8.2B	$8.8B
Tax Expense	$2.3B	$2.3B	$2.3B	$1.9B	$2.2B
Net Income	$5.1B	$6.0B	$6.4B	$6.1B	$6.2B
Net Margin	5.1%	5.2%	5.2%	4.8%	4.7%
EPS (Diluted)	$14.90	$17.53	$18.69	$17.81	$18.21
EBITDA	$13.3B	$15.0B	$16.4B	$15.3B	$12.2B
Shares Outstanding	340M	341M	341M	341M	340M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$57.2B	$57.7B	$62.2B	$60.5B	$64.5B	$62.1B	$66.3B	$65.4B
Cost of Revenue	$40.5B	$41.4B	$44.4B	$43.5B	$46.7B	$45.0B	$47.9B	$47.0B
Gross Profit	$16.7B	$16.3B	$17.8B	$16.9B	$17.8B	$17.0B	$18.4B	$18.4B
Gross Margin	29.1%	28.3%	28.6%	28.0%	27.6%	27.4%	27.7%	28.2%
R&D Expenses	$0	$60K	$0	$72K	$0	$0	$0	$0
SG&A Expenses	$11.2B	$11.5B	$11.7B	$11.6B	$11.9B	$11.9B	$12.2B	$12.7B
Operating Expenses	$11.0B	$11.2B	$11.6B	$11.6B	$11.9B	$11.6B	$12.1B	$12.3B
Operating Income	$5.6B	$5.2B	$6.2B	$5.4B	$5.9B	$5.4B	$6.2B	$6.1B
Operating Margin	9.9%	8.9%	10.0%	8.9%	9.1%	8.7%	9.4%	9.3%
Interest Expense	$1.3B	$798M	$0	$2.8B	$1.3B	$1.5B	$1.5B	$1.7B
Income Before Tax	$4.5B	$4.1B	$4.7B	$4.3B	$4.6B	$3.6B	$4.7B	$4.1B
Tax Expense	$1.2B	$1.1B	$1.3B	$985M	$1.2B	$682M	$1.3B	$988M
Net Income	$3.1B	$2.9B	$3.3B	$3.1B	$3.5B	$2.6B	$3.4B	$2.8B
Net Margin	5.5%	4.9%	5.3%	5.1%	5.4%	4.2%	5.2%	4.2%
EPS (Diluted)	$9.17	$8.36	$9.57	$9.12	$9.40	$7.69	$10.10	$8.15
EBITDA	$7.7B	$6.9B	$8.1B	$6.0B	$8.1B	$7.3B	$8.5B	$8.5B
Shares Outstanding	340M	341M	341M	340M	341M	340M	340M	340M

BDVSF OTC