Also trades as: BIMAS.IS (IST) · $vol 86M

$5.75

+0.00 (+0.00%)

OTC · Consumer Defensive · Grocery Stores · Tech Score Buy · Power 60 · $6.8B mcap · 862M float · 0.0000% daily turnover · Short 83% of daily vol

Revenue

$708.5B +36.4% ▲

5Y CAGR: +66.4%

Gross Profit

$111.2B +22.5% ▲

5Y CAGR: +61.5%

Operating Income

$17.2B +223.6% ▲

5Y CAGR: +35.3%

Net Income

$18.3B -1.5% ▼

5Y CAGR: +47.7%

EPS (Diluted)

$30.49 -2.1% ▼

5Y CAGR: +47.8%

EBITDA

$66.0B +37.7% ▲

5Y CAGR: +64.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$70.5B	$147.7B	$328.4B	$519.6B	$708.5B
YoY Growth	+27.1%	+109.4%	+122.3%	+58.2%	+36.4%
Cost of Revenue	$57.1B	$120.9B	$276.8B	$428.7B	$597.2B
Gross Profit	$13.4B	$26.8B	$51.7B	$90.8B	$111.2B
Gross Margin	19.0%	18.1%	15.7%	17.5%	15.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.6B	$3.9B	$11.8B	$11.8B	$16.3B
Operating Expenses	$9.3B	$17.2B	$47.7B	$85.5B	$94.5B
Operating Income	$4.1B	$9.5B	$4.0B	$5.3B	$17.2B
Operating Margin	5.8%	6.4%	1.2%	1.0%	2.4%
Interest Expense	$835M	$1.2B	$3.7B	$4.8B	$7.4B
Income Before Tax	$3.9B	$8.8B	$22.0B	$25.9B	$31.0B
Tax Expense	$959M	$640M	$6.6B	$7.3B	$12.6B
Net Income	$2.9B	$8.2B	$15.4B	$18.6B	$18.3B
Net Margin	4.2%	5.5%	4.7%	3.6%	2.6%
EPS (Diluted)	$4.88	$13.64	$25.86	$31.14	$30.49
EBITDA	$6.5B	$12.5B	$35.0B	$47.9B	$66.0B
Shares Outstanding	601M	598M	597M	597M	599M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$125.9B	$152.1B	$147.7B	$153.2B	$179.7B	$208.3B	$209.6B	$221.9B
Cost of Revenue	$103.6B	$124.6B	$121.9B	$121.8B	$143.6B	$210.0B	$176.9B	$179.2B
Gross Profit	$22.3B	$27.5B	$25.9B	$31.5B	$36.0B	$40.1B	$32.7B	$42.7B
Gross Margin	17.7%	18.1%	17.5%	20.5%	20.1%	19.2%	15.6%	19.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$3.1B	$3.3B	$3.2B	$3.3B	$4.2B	$5.6B	$5.0B	$4.5B
Operating Expenses	$21.4B	$24.6B	$27.2B	$27.7B	$29.9B	$9.8B	$29.8B	$33.5B
Operating Income	$898M	$2.8B	-$1.3B	$3.8B	$6.2B	$7.4B	$2.9B	$6.1B
Operating Margin	0.7%	1.9%	-0.9%	2.5%	3.4%	3.6%	1.4%	2.7%
Interest Expense	$1.2B	$1.5B	$1.6B	$1.7B	$1.9B	$2.2B	$2.2B	$2.4B
Income Before Tax	$6.4B	$7.3B	$6.4B	$4.7B	$10.1B	$9.0B	$12.0B	$12.5B
Tax Expense	$2.0B	$2.6B	$3.7B	$2.1B	$4.7B	$1.8B	$5.5B	$4.4B
Net Income	$4.4B	$4.7B	$2.7B	$2.7B	$5.3B	$7.6B	$6.4B	$8.0B
Net Margin	3.5%	3.1%	1.8%	1.8%	2.9%	3.7%	3.0%	3.6%
EPS (Diluted)	$7.29	$7.93	$4.55	$4.52	$8.82	$6.30	$5.35	$6.90
EBITDA	$12.3B	$14.1B	$14.1B	$12.6B	$19.6B	$19.7B	$10.1B	$13.1B
Shares Outstanding	597M	597M	595M	596M	598M	1.19B	1.20B	1.20B

BMBRF OTC