$4.28

+0.30 (+7.54%)

OTC · Utilities · Regulated Gas · Tech Score Buy · Power 71 · $5.4B mcap · 410M float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$94.6B +12.5% ▲

5Y CAGR: +6.7%

Gross Profit

$10.9B -4.6% ▼

5Y CAGR: +0.1%

Operating Income

$3.8B +13.3% ▲

5Y CAGR: +3.5%

Net Income

$5.5B +7.0% ▲

5Y CAGR: +0.7%

EPS (Diluted)

$4.36 +7.1% ▲

5Y CAGR: +0.8%

EBITDA

$8.8B -38.0% ▼

5Y CAGR: -7.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$80.4B	$89.8B	$90.6B	$84.1B	$94.6B
YoY Growth	+17.6%	+11.7%	+0.8%	-7.2%	+12.5%
Cost of Revenue	$68.2B	$80.0B	$78.8B	$72.6B	$83.7B
Gross Profit	$12.3B	$12.3B	$10.7B	$11.4B	$10.9B
Gross Margin	15.3%	13.7%	11.8%	13.6%	11.5%
R&D Expenses	$1.4B	$2.3B	$1.9B	$2.0B	$0
SG&A Expenses	$8.6B	$8.8B	$9.1B	$6.1B	$7.1B
Operating Expenses	$8.7B	$8.8B	$11.0B	$8.1B	$7.1B
Operating Income	$2.3B	$1.1B	$2.4B	$3.3B	$3.8B
Operating Margin	2.9%	1.2%	2.6%	4.0%	4.0%
Interest Expense	$1.5B	$1.8B	$2.6B	$2.5B	$2.4B
Income Before Tax	$11.6B	$9.1B	$8.0B	$7.5B	$8.4B
Tax Expense	$1.1B	$1.1B	$955M	$1.2B	$1.2B
Net Income	$9.9B	$7.4B	$6.1B	$5.1B	$5.5B
Net Margin	12.3%	8.2%	6.7%	6.1%	5.8%
EPS (Diluted)	$7.86	$5.84	$4.80	$4.07	$4.36
EBITDA	$8.4B	$7.8B	$14.0B	$14.2B	$8.8B
Shares Outstanding	1.26B	1.26B	1.26B	1.26B	1.26B

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$46.3B	$24.2B	$20.0B	$22.9B	$23.1B	$48.8B	$46.7B	$51.3B
Cost of Revenue	$42.3B	$20.6B	$17.8B	$19.3B	$20.5B	$41.2B	$42.6B	$43.0B
Gross Profit	$4.0B	$3.6B	$2.1B	$3.6B	$2.7B	$7.6B	$4.1B	$8.3B
Gross Margin	8.6%	14.8%	10.8%	15.7%	11.5%	15.6%	8.8%	16.1%
R&D Expenses	$1.1B	$0	$924M	$0	$1.1B	$0	$0	$0
SG&A Expenses	$3.2B	$2.2B	$2.2B	$2.3B	$2.1B	$4.7B	$3.2B	$4.8B
Operating Expenses	$3.2B	$114M	$813M	$2.3B	$3.2B	$4.7B	$3.2B	$4.8B
Operating Income	$774M	$1.7B	-$609M	$1.3B	-$560M	$2.9B	$871M	$3.5B
Operating Margin	1.7%	6.9%	-3.0%	5.8%	-2.4%	6.0%	1.9%	6.8%
Interest Expense	$1.2B	$0	$0	$0	$290M	$801M	$1.2B	$1.2B
Income Before Tax	$1.8B	$3.0B	$901M	$2.4B	$1.7B	$5.4B	$3.1B	$5.9B
Tax Expense	$555M	$290M	$174M	$321M	$353M	$657M	$560M	$616M
Net Income	$2.5B	$2.3B	$626M	$1.7B	$1.1B	$3.7B	$1.8B	$4.0B
Net Margin	5.5%	9.6%	3.1%	7.4%	4.7%	7.6%	3.9%	7.9%
EPS (Diluted)	$2.02	$1.84	$0.50	$1.35	$0.87	$2.96	$1.40	$3.22
EBITDA	$2.6B	$2.8B	$280M	$2.4B	$1.2B	$4.9B	$3.4B	$6.2B
Shares Outstanding	1.26B	1.26B	1.26B	1.26B	1.26B	1.26B	1.26B	1.26B

BJINF OTC