Also trades as: POLI.TA (TLV) · $vol 86M · BKHPF (OTC) · $vol 0M

$128.37

+3.20 (+2.56%)

Weekly Expected Move ±2.6%

$122 $125 $128 $132 $135

OTC · Financial Services · Banks - Regional · Tech Score Sell · Power 38 · $33.6B mcap · 262M float · 0.0080% daily turnover · Short 25% of daily vol

Revenue

$39.5B -2.4% ▼

5Y CAGR: +22.1%

Gross Profit

$21.1B -3.6% ▼

5Y CAGR: +10.0%

Operating Income

$13.7B +11.7% ▲

5Y CAGR: +29.7%

Net Income

$9.0B +18.0% ▲

5Y CAGR: +34.4%

EPS (Diluted)

$34.10 +19.2% ▲

5Y CAGR: +34.7%

EBITDA

$14.3B +9.8% ▲

5Y CAGR: +27.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$16.2B	$23.6B	$38.2B	$40.5B	$39.5B
YoY Growth	+11.2%	+45.7%	+61.7%	+6.0%	-2.4%
Cost of Revenue	$1.9B	$5.8B	$16.9B	$18.5B	$18.4B
Gross Profit	$14.3B	$17.9B	$21.3B	$21.9B	$21.1B
Gross Margin	88.2%	75.7%	55.8%	54.2%	53.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.0B	$687M	$712M	$724M	$5.2B
Operating Expenses	$6.5B	$7.9B	$10.0B	$9.7B	$7.5B
Operating Income	$7.8B	$10.0B	$11.3B	$12.3B	$13.7B
Operating Margin	48.2%	42.2%	29.5%	30.3%	34.7%
Interest Expense	$1.9B	$5.8B	$16.9B	$18.5B	$17.2B
Income Before Tax	$7.9B	$10.1B	$11.3B	$12.2B	$13.7B
Tax Expense	$3.0B	$3.5B	$3.9B	$4.6B	$4.7B
Net Income	$4.9B	$6.5B	$7.4B	$7.6B	$9.0B
Net Margin	30.3%	27.6%	19.3%	18.9%	22.8%
EPS (Diluted)	$18.40	$24.45	$27.50	$28.60	$34.10
EBITDA	$8.4B	$10.7B	$12.1B	$13.0B	$14.3B
Shares Outstanding	267M	267M	268M	267M	264M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$10.7B	$10.0B	$10.1B	$11.2B	$11.5B	$6.7B	$10.0B	$11.6B
Cost of Revenue	$5.0B	$4.5B	$4.4B	$4.8B	$5.3B	$3.9B	$4.4B	$5.2B
Gross Profit	$5.6B	$5.5B	$5.7B	$6.4B	$6.2B	$2.8B	$5.5B	$6.4B
Gross Margin	52.8%	54.9%	56.3%	57.5%	54.0%	42.0%	55.0%	55.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$1.3B	$1.4B	$1.3B	$1.3B
Operating Expenses	$2.5B	$3.1B	$2.3B	$2.4B	$2.0B	$2.3B	$2.1B	$2.0B
Operating Income	$3.2B	$2.4B	$3.4B	$4.0B	$4.2B	$3.0B	$3.5B	$4.4B
Operating Margin	29.6%	23.6%	34.0%	35.9%	37.0%	44.3%	35.2%	37.6%
Interest Expense	$5.0B	$4.5B	$4.4B	$4.8B	$4.9B	$3.1B	$4.3B	$4.9B
Income Before Tax	$3.1B	$2.4B	$3.5B	$4.0B	$4.2B	$3.0B	$3.5B	$4.3B
Tax Expense	$1.2B	$804M	$1.0B	$1.5B	$1.6B	$945M	$1.4B	$1.8B
Net Income	$1.9B	$1.6B	$2.4B	$2.5B	$2.7B	$1.4B	$2.1B	$2.5B
Net Margin	17.9%	15.5%	24.0%	22.7%	23.5%	20.2%	21.4%	21.8%
EPS (Diluted)	$7.15	$5.80	$9.15	$9.60	$10.00	$7.70	$8.10	$9.60
EBITDA	$3.4B	$2.5B	$3.6B	$4.2B	$4.2B	$3.0B	$3.6B	$4.3B
Shares Outstanding	266M	267M	265M	265M	268M	263M	268M	262M

BKHYY OTC