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

$26.79

-0.26 (-0.95%)

Weekly Expected Move ±3.3%

$25 $26 $27 $28 $29

OTC · Industrials · Conglomerates · Tech Score Sell · Power 46 · $4.6B mcap · 161M float · 0.0074% daily turnover · Short 20% of daily vol

Revenue

$127.6B +0.8% ▲

5Y CAGR: +7.6%

Gross Profit

$35.6B +1.4% ▲

5Y CAGR: +5.5%

Operating Income

$11.9B +6.3% ▲

5Y CAGR: +10.0%

Net Income

$6.0B -0.8% ▼

5Y CAGR: +9.4%

EPS (Diluted)

$35.42 -0.6% ▼

5Y CAGR: +9.4%

EBITDA

$16.4B +7.1% ▲

5Y CAGR: +8.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$99.9B	$114.9B	$122.6B	$126.6B	$127.6B
YoY Growth	+13.2%	+15.0%	+6.7%	+3.3%	+0.8%
Cost of Revenue	$70.0B	$81.6B	$87.7B	$91.5B	$92.0B
Gross Profit	$30.0B	$33.3B	$34.9B	$35.1B	$35.6B
Gross Margin	30.0%	29.0%	28.4%	27.7%	27.9%
R&D Expenses	$498K	$121K	$0	$0	$381K
SG&A Expenses	$20.6B	$22.7B	$23.3B	$0	$24.1B
Operating Expenses	$20.6B	$22.6B	$23.3B	$23.8B	$23.6B
Operating Income	$9.2B	$10.6B	$11.6B	$11.2B	$11.9B
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	$8.6B
Tax Expense	$2.3B	$2.3B	$2.3B	$1.9B	$2.2B
Net Income	$5.1B	$6.0B	$6.4B	$6.1B	$6.0B
Net Margin	5.1%	5.2%	5.2%	4.8%	4.7%
EPS (Diluted)	$29.80	$35.06	$37.38	$35.62	$35.42
EBITDA	$13.3B	$15.0B	$16.4B	$15.3B	$16.4B
Shares Outstanding	170M	170M	170M	170M	170M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$57.1B	$57.7B	$62.2B	$60.5B	$64.5B	$62.1B	$63.6B	$65.7B
Cost of Revenue	$40.3B	$41.2B	$44.2B	$43.5B	$46.7B	$45.0B	$46.0B	$47.2B
Gross Profit	$16.8B	$16.5B	$18.0B	$16.9B	$17.8B	$17.0B	$17.6B	$18.5B
Gross Margin	29.5%	28.6%	28.9%	28.0%	27.6%	27.4%	27.7%	28.2%
R&D Expenses	$0	$121K	$0	$72K	$0	$0	$0	$0
SG&A Expenses	$11.2B	$11.5B	$11.7B	$11.6B	$11.9B	$11.9B	$11.7B	$12.8B
Operating Expenses	$11.4B	$11.3B	$11.7B	$11.6B	$11.9B	$11.6B	$11.6B	$12.4B
Operating Income	$5.5B	$5.2B	$6.2B	$5.4B	$5.9B	$5.4B	$6.0B	$6.1B
Operating Margin	9.6%	8.9%	10.0%	8.9%	9.1%	8.7%	9.4%	9.3%
Interest Expense	$0	$0	$0	$0	$1.3B	$1.5B	$1.5B	$1.7B
Income Before Tax	$4.5B	$4.1B	$4.8B	$4.3B	$4.6B	$3.6B	$4.5B	$4.1B
Tax Expense	$1.2B	$1.1B	$1.3B	$985M	$1.2B	$682M	$1.2B	$994M
Net Income	$3.1B	$2.9B	$3.3B	$3.1B	$3.5B	$2.6B	$3.3B	$2.8B
Net Margin	5.5%	4.9%	5.3%	5.1%	5.4%	4.2%	5.2%	4.2%
EPS (Diluted)	$18.32	$16.72	$19.16	$18.24	$18.80	$15.38	$19.36	$16.30
EBITDA	$7.3B	$5.6B	$8.2B	$6.0B	$8.1B	$7.3B	$8.2B	$8.5B
Shares Outstanding	170M	170M	171M	170M	170M	170M	170M	170M

BDVSY OTC