Also trades as: 3998.HK (HKSE) · $vol 15M · BSDGF (OTC) · $vol 0M

$25.27

+0.00 (+0.00%)

OTC · Consumer Cyclical · Apparel - Manufacturers · Tech Score Sell · Power 42 · $5.9B mcap · 104M float · 0.0001% daily turnover · Short 45% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions ETF Exposure Dark Pool Short Interest

Income Trends

Revenue

$25.9B +11.6% ▲

5Y CAGR: +16.3%

Gross Profit

$14.8B +7.3% ▲

5Y CAGR: +17.2%

Operating Income

$5.0B +12.9% ▲

5Y CAGR: +24.0%

Net Income

$3.5B +14.3% ▲

5Y CAGR: +23.9%

EPS (Diluted)

$15.50 +14.8% ▲

5Y CAGR: +23.0%

EBITDA

$6.5B +9.6% ▲

5Y CAGR: +22.9%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$13.5B	$16.2B	$16.8B	$23.2B	$25.9B
YoY Growth	+10.9%	+20.0%	+3.5%	+38.4%	+11.6%
Cost of Revenue	$5.6B	$6.5B	$6.8B	$9.4B	$11.1B
Gross Profit	$7.9B	$9.7B	$10.0B	$13.8B	$14.8B
Gross Margin	58.6%	60.1%	59.5%	59.6%	57.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$5.8B	$7.4B	$7.3B	$9.6B	$10.2B
Operating Expenses	$5.7B	$7.0B	$7.0B	$9.4B	$9.9B
Operating Income	$2.3B	$2.6B	$2.9B	$4.4B	$5.0B
Operating Margin	16.8%	16.1%	17.6%	18.9%	19.2%
Interest Expense	$146M	$169M	$186M	$193M	$145M
Income Before Tax	$2.2B	$2.7B	$2.9B	$4.5B	$5.1B
Tax Expense	$537M	$613M	$731M	$1.4B	$1.6B
Net Income	$1.7B	$2.1B	$2.1B	$3.1B	$3.5B
Net Margin	12.6%	12.7%	12.7%	13.2%	13.6%
EPS (Diluted)	$8.00	$9.50	$9.50	$13.50	$15.50
EBITDA	$2.8B	$3.1B	$4.0B	$6.0B	$6.5B
Shares Outstanding	226M	227M	229M	229M	231M

Line Item	FY2022 Q2	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4
Revenue	$6.2B	$10.6B	$7.5B	$15.7B	$8.8B	$17.1B	$1.2B	$18.1B
Cost of Revenue	$3.1B	$3.7B	$3.7B	$5.6B	$4.4B	$6.6B	$624M	$7.1B
Gross Profit	$3.1B	$6.9B	$3.7B	$10.1B	$4.4B	$10.4B	$617M	$10.9B
Gross Margin	50.0%	65.0%	50.0%	64.2%	49.9%	61.1%	49.7%	60.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.1B	$5.2B	$2.6B	$7.0B	$3.0B	$7.1B	$427M	$7.4B
Operating Expenses	$2.0B	$5.0B	$2.4B	$6.9B	$2.9B	$7.0B	$427M	$7.4B
Operating Income	$1.0B	$1.9B	$1.2B	$3.2B	$1.5B	$3.5B	$190M	$3.5B
Operating Margin	16.9%	17.9%	16.5%	20.1%	16.7%	20.4%	15.3%	19.4%
Interest Expense	$0	$0	$0	$0	$0	$145M	$9M	$46M
Income Before Tax	$1.0B	$1.9B	$1.3B	$3.2B	$1.6B	$3.6B	$233M	$3.9B
Tax Expense	$283M	$448M	$384M	$1.0B	$416M	$1.2B	$67M	$1.1B
Net Income	$734M	$1.4B	$919M	$2.2B	$1.1B	$2.4B	$165M	$2.8B
Net Margin	11.9%	13.3%	12.3%	13.7%	12.8%	13.9%	13.3%	15.2%
EPS (Diluted)	$3.37	$6.00	$4.02	$9.50	$5.00	$10.50	$0.72	$12.00
EBITDA	$1.3B	$2.2B	$1.6B	$3.6B	$1.8B	$4.8B	$329M	$4.2B
Shares Outstanding	218M	239M	228M	229M	230M	231M	231M	234M

BSDGY OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet