Also trades as: BMED.MI (MIL) · $vol 23M · BNMDF (OTC) · $vol 0M

$53.75

-0.97 (-1.77%)

Weekly Expected Move ±2.6%

$51 $52 $54 $55 $57

OTC · Financial Services · Banks - Regional · Tech Score Buy · Power 66 · $80.2B mcap · 1.03B float · 0.0003% daily turnover · Short 48% of daily vol

Revenue

$3.0B +24.1% ▲

5Y CAGR: -12.4%

Gross Profit

$2.4B +26.1% ▲

5Y CAGR: -16.0%

Operating Income

$1.5B +35.9% ▲

5Y CAGR: +14.4%

Net Income

$1.1B +36.2% ▲

5Y CAGR: +14.6%

EPS (Diluted)

$0.76 +38.2% ▲

5Y CAGR: +14.3%

EBITDA

$1.5B +35.9% ▲

5Y CAGR: +14.4%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$3.2B	$6.5B	$1.5B	$2.4B	$3.0B
YoY Growth	-45.5%	+102.7%	-76.9%	+62.8%	+24.1%
Cost of Revenue	$73M	$54M	$78M	$506M	$589M
Gross Profit	$3.1B	$6.4B	$1.4B	$1.9B	$2.4B
Gross Margin	97.7%	99.2%	94.7%	79.1%	80.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$299M	$329M	$353M	$392M	$424M
Operating Expenses	$2.6B	$5.5B	$767M	$851M	$969M
Operating Income	$531M	$890M	$644M	$1.1B	$1.5B
Operating Margin	16.7%	13.8%	43.2%	44.0%	48.2%
Interest Expense	$73M	$54M	$78M	$506M	$589M
Income Before Tax	$531M	$890M	$644M	$1.1B	$1.5B
Tax Expense	$97M	$177M	$137M	$245M	$331M
Net Income	$434M	$713M	$507M	$822M	$1.1B
Net Margin	13.7%	11.1%	34.0%	33.9%	37.2%
EPS (Diluted)	$0.30	$0.49	$0.34	$0.55	$0.76
EBITDA	$531M	$890M	$644M	$1.1B	$1.5B
Shares Outstanding	1.48B	1.48B	1.49B	1.49B	1.47B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$660M	$991M	$680M	$657M	$615M	$1.7B	$896M	$902M
Cost of Revenue	$164M	$133M	$132M	$106M	$71M	$70M	$7M	$14M
Gross Profit	$496M	$858M	$548M	$550M	$544M	$1.7B	$890M	$888M
Gross Margin	75.1%	86.6%	80.6%	83.8%	88.4%	95.9%	99.3%	98.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$116M	$78M	$106M	$108M	$78M	$100M	$209M	$224M
Operating Expenses	$193M	$303M	$217M	$243M	$213M	$1.2B	$504M	$502M
Operating Income	$302M	$556M	$330M	$307M	$331M	$457M	$386M	$387M
Operating Margin	45.8%	56.1%	48.6%	46.8%	53.7%	26.6%	43.0%	42.9%
Interest Expense	$164M	$133M	$132M	$106M	$71M	$59M	$0	$0
Income Before Tax	$302M	$556M	$330M	$307M	$331M	$457M	$386M	$387M
Tax Expense	$78M	$110M	$87M	$73M	$82M	-$50M	$105M	$106M
Net Income	$224M	$445M	$243M	$234M	$249M	$507M	$281M	$279M
Net Margin	34.0%	44.9%	35.8%	35.6%	40.4%	29.5%	31.3%	31.0%
EPS (Diluted)	$0.15	$0.30	$0.17	$0.16	$0.17	$0.34	$0.19	$0.38
EBITDA	$302M	$556M	$341M	$307M	$331M	$457M	$386M	$387M
Shares Outstanding	1.50B	1.49B	1.49B	1.49B	1.49B	1.49B	1.49B	745M

BNCDY OTC