Also trades as: B5A.DE (XETRA) · $vol 0M · B5A.SW (SIX)

$6.10

+0.00 (+0.00%)

OTC · Industrials · Engineering & Construction · Tech Score Sell · Power 42 · $262.5M mcap · 18M float · 0.0001% daily turnover

Revenue

$2.0B +19.6% ▲

5Y CAGR: +6.8%

Gross Profit

$894M +4.8% ▲

5Y CAGR: +4.1%

Operating Income

$366M +246.0% ▲

5Y CAGR: +48.4%

Net Income

$9M +66.3% ▲

EPS (Diluted)

$0.21 +50.0% ▲

EBITDA

$141M -21.2% ▼

5Y CAGR: +4.9%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$1.3B	$1.4B	$1.6B	$1.7B	$2.0B
YoY Growth	-8.7%	+6.7%	+13.8%	+4.9%	+19.6%
Cost of Revenue	$635M	$709M	$852M	$846M	$1.2B
Gross Profit	$708M	$724M	$779M	$853M	$894M
Gross Margin	52.7%	50.5%	47.8%	49.9%	43.7%
R&D Expenses	$25M	$37M	$29M	$9M	$7M
SG&A Expenses	$80M	$90M	$120M	$121M	$521M
Operating Expenses	$652M	$683M	$769M	$747M	$528M
Operating Income	$72M	$41M	$9M	$106M	$366M
Operating Margin	5.4%	2.8%	0.6%	6.2%	17.9%
Interest Expense	$29M	$35M	$34M	$46M	$32M
Income Before Tax	$16M	$21M	-$49M	$33M	$50M
Tax Expense	$25M	$17M	$45M	$25M	$41M
Net Income	-$8M	-$563K	-$96M	$5M	$9M
Net Margin	-0.6%	-0.0%	-5.9%	0.3%	0.4%
EPS (Diluted)	$-0.46	$-0.02	$-3.64	$0.14	$0.21
EBITDA	$139M	$151M	$100M	$180M	$141M
Shares Outstanding	18M	23M	26M	39M	43M

Line Item	FY2022 Q1	FY2022 Q2	FY2022 Q3	FY2022 Q4	FY2023 Q1	FY2023 Q2	FY2023 Q3	FY2023 Q4
Revenue	$365M	$398M	$408M	$436M	$450M	$411M	$421M	$421M
Cost of Revenue	$172M	$224M	$242M	$246M	$233M	$223M	$212M	$212M
Gross Profit	$192M	$173M	$166M	$272M	$217M	$188M	$209M	$209M
Gross Margin	52.8%	43.6%	40.7%	62.5%	48.2%	45.7%	49.6%	49.6%
R&D Expenses	$0	$0	$14M	$14M	$0	$0	$15M	$15M
SG&A Expenses	$53M	$51M	$51M	$109M	$56M	$60M	$127M	$127M
Operating Expenses	$167M	$185M	$196M	$196M	$194M	$178M	$233M	$233M
Operating Income	$1M	$5M	$50M	-$113M	$44M	$48M	$23M	-$24M
Operating Margin	0.4%	1.2%	12.3%	-25.9%	9.8%	11.8%	5.4%	-5.7%
Interest Expense	$31M	$28M	$33M	$56M	$28M	$19M	$0	$0
Income Before Tax	$9M	$21M	$15M	-$94M	$14M	$8M	$5M	$5M
Tax Expense	$7M	$10M	$11M	$16M	$9M	$5M	$6M	$6M
Net Income	$313K	$10M	$3M	-$108M	$4M	$3M	-$608K	-$608K
Net Margin	0.1%	2.4%	0.7%	-24.8%	0.9%	0.6%	-0.1%	-0.1%
EPS (Diluted)	$0.01	$0.37	$0.11	$-4.12	$0.16	$0.06	$-0.01	$-0.01
EBITDA	$66M	$34M	$83M	-$123M	$66M	$37M	$43M	$40M
Shares Outstanding	25M	26M	26M	26M	27M	43M	43M	43M

BRAGF OTC