Also trades as: 1876.HK (HKSE) · $vol 13M · BDWBF (OTC) · $vol 0M

$3.15

+0.15 (+5.00%)

OTC · Consumer Defensive · Beverages - Alcoholic · Tech Score Neutral · Power 51 · $10.4B mcap · 828M float · 0.0003% daily turnover · Short 46% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions Dark Pool Short Interest

Income Trends

Revenue

$44.9B -7.5% ▼

5Y CAGR: +0.7%

Gross Profit

$22.5B -8.1% ▼

5Y CAGR: +0.9%

Operating Income

$7.0B -17.8% ▼

5Y CAGR: -0.1%

Net Income

$3.8B -32.5% ▼

5Y CAGR: -0.9%

EPS (Diluted)

$1.16 -31.0% ▼

5Y CAGR: -0.7%

EBITDA

$11.7B -14.4% ▼

5Y CAGR: -0.6%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$52.8B	$50.7B	$53.5B	$48.5B	$44.9B
YoY Growth	+21.7%	-3.9%	+5.5%	-9.4%	-7.5%
Cost of Revenue	$25.5B	$26.4B	$26.6B	$24.1B	$22.4B
Gross Profit	$27.3B	$24.3B	$27.0B	$24.4B	$22.5B
Gross Margin	51.6%	47.9%	50.4%	50.4%	50.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$2.4B	$2.1B	$2.2B	$16.3B	$15.5B
Operating Expenses	$17.3B	$15.5B	$16.9B	$15.9B	$15.5B
Operating Income	$9.9B	$9.8B	$10.1B	$8.5B	$7.0B
Operating Margin	18.8%	19.4%	18.8%	17.6%	15.6%
Interest Expense	$19M	$25M	$32M	$35M	$311M
Income Before Tax	$10.7B	$10.0B	$10.4B	$9.0B	$7.4B
Tax Expense	$3.4B	$2.6B	$3.5B	$3.2B	$3.4B
Net Income	$7.4B	$7.1B	$852M	$5.6B	$3.8B
Net Margin	14.0%	14.1%	1.6%	11.6%	8.5%
EPS (Diluted)	$2.24	$2.16	$2.00	$1.68	$1.16
EBITDA	$16.6B	$14.0B	$15.6B	$13.7B	$11.7B
Shares Outstanding	3.31B	3.31B	3.32B	3.32B	3.33B

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$1.2B	$28.7B	$24.9B	$26.5B	$22.1B	$24.6B	$2.6B	$3.2B
Cost of Revenue	$631M	$14.1B	$12.5B	$12.9B	$11.3B	$12.0B	$1.4B	$1.5B
Gross Profit	$534M	$14.6B	$12.4B	$13.7B	$10.8B	$12.7B	$1.3B	$1.6B
Gross Margin	45.8%	50.9%	49.7%	51.5%	49.0%	51.4%	48.5%	51.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$528M	$8.4B	$8.8B	$8.1B	$8.3B	$7.6B	$1.0B	$1.0B
Operating Expenses	$557M	$7.9B	$8.9B	$7.7B	$8.2B	$7.4B	$1.0B	$1.0B
Operating Income	$40M	$6.5B	$3.5B	$5.9B	$2.6B	$5.2B	$258M	$608M
Operating Margin	3.4%	22.7%	14.2%	22.4%	11.8%	21.2%	9.8%	19.2%
Interest Expense	$2M	$204M	$188M	$133M	-$98M	$0	$18M	$15M
Income Before Tax	$37M	$6.8B	$3.6B	$6.2B	$2.8B	$5.4B	$261M	$663M
Tax Expense	$39M	$2.1B	$1.4B	$1.9B	$1.3B	$2.1B	$168M	$173M
Net Income	-$12M	$4.5B	$2.2B	$4.2B	$1.4B	$3.2B	$80M	$473M
Net Margin	-1.0%	15.7%	8.7%	15.9%	6.5%	13.0%	3.0%	14.9%
EPS (Diluted)	$-0.00	$1.36	$0.64	$1.28	$0.44	$0.96	$0.02	$0.14
EBITDA	$136M	$9.1B	$5.6B	$8.4B	$5.3B	$7.6B	$527M	$897M
Shares Outstanding	3.31B	3.32B	3.31B	3.32B	3.32B	3.33B	3.31B	3.34B

BDWBY OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet