Also trades as: BJC.BK (SET) · $vol 5M · BJC-R.BK (SET) · $vol 4M · NVP8.SG (STU)

$6.40

+0.00 (+0.00%)

OTC · Industrials · Conglomerates · Tech Score Neutral · Power 60 · $2.6B mcap · 77M float · 0.0002% daily turnover

Revenue

$147.7B -6.4% ▼

5Y CAGR: +0.4%

Gross Profit

$30.1B -5.7% ▼

5Y CAGR: +1.9%

Operating Income

-$696M -105.3% ▼

Net Income

$3.8B -3.9% ▼

5Y CAGR: -0.8%

EPS (Diluted)

$9.50 -5.0% ▼

5Y CAGR: -1.0%

EBITDA

$8.1B -63.6% ▼

5Y CAGR: -14.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$138.5B	$150.3B	$157.0B	$157.7B	$147.7B
YoY Growth	-4.3%	+8.6%	+4.4%	+0.5%	-6.4%
Cost of Revenue	$112.4B	$122.7B	$124.6B	$125.8B	$117.5B
Gross Profit	$26.0B	$27.6B	$32.4B	$32.0B	$30.1B
Gross Margin	18.8%	18.4%	20.6%	20.3%	20.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$27.6B	$29.9B	$31.6B	$32.1B	$30.8B
Operating Expenses	$27.6B	$29.9B	$18.3B	$18.9B	$30.8B
Operating Income	$10.1B	$11.0B	$11.8B	$13.0B	-$696M
Operating Margin	7.3%	7.3%	7.5%	8.3%	-0.5%
Interest Expense	$5.1B	$4.8B	$5.3B	$5.7B	$5.2B
Income Before Tax	$4.8B	$6.2B	$6.2B	$7.3B	$6.2B
Tax Expense	$508M	$435M	$503M	$2.3B	$1.5B
Net Income	$3.6B	$5.0B	$4.8B	$4.0B	$3.8B
Net Margin	2.6%	3.3%	3.1%	2.5%	2.6%
EPS (Diluted)	$8.90	$12.50	$12.00	$10.00	$9.50
EBITDA	$19.1B	$20.0B	$20.5B	$22.3B	$8.1B
Shares Outstanding	401M	401M	401M	401M	401M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$38.5B	$40.8B	$38.5B	$38.6B	$37.0B	$39.1B	$39.5B	$44.6B
Cost of Revenue	$30.9B	$32.2B	$30.7B	$30.8B	$29.6B	$30.8B	$31.3B	$35.6B
Gross Profit	$7.6B	$8.6B	$7.8B	$7.8B	$7.4B	$8.3B	$8.2B	$9.0B
Gross Margin	19.7%	21.0%	20.4%	20.2%	19.9%	21.2%	20.8%	20.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$8.0B	$8.2B	$7.9B	$8.0B	$8.0B	$8.1B	$8.8B	$9.1B
Operating Expenses	$5.0B	$4.6B	$4.8B	$4.9B	$4.9B	$8.1B	$9.0B	$9.1B
Operating Income	$2.6B	$3.9B	$3.1B	$2.9B	$2.5B	$181M	-$844M	-$54M
Operating Margin	6.7%	9.6%	8.0%	7.4%	6.7%	0.5%	-2.1%	-0.1%
Interest Expense	$1.4B	$1.4B	$1.3B	$1.3B	$1.4B	$1.3B	$1.3B	$1.4B
Income Before Tax	$1.2B	$2.5B	$1.7B	$1.5B	$1.1B	$2.0B	$1.7B	$4.0B
Tax Expense	$269M	$559M	$433M	$350M	$252M	$481M	$394M	$658M
Net Income	$701M	$1.6B	$1.1B	$990M	$637M	$1.3B	$1.1B	$2.9B
Net Margin	1.8%	4.0%	2.8%	2.6%	1.7%	3.2%	2.8%	6.6%
EPS (Diluted)	$1.70	$4.10	$2.70	$2.50	$1.60	$3.20	$2.70	$7.30
EBITDA	$5.0B	$6.2B	$5.3B	$5.2B	$4.8B	$2.5B	$1.6B	$2.6B
Shares Outstanding	401M	401M	401M	401M	401M	401M	401M	401M

BLJZY OTC