Financhill
Buy
74

BPIRY Quote, Financials, Valuation and Earnings

Last price:
$7.78
Seasonality move :
-17.14%
Day range:
$7.52 - $7.63
52-week range:
$3.48 - $7.65
Dividend yield:
5.37%
P/E ratio:
8.06x
P/S ratio:
3.08x
P/B ratio:
1.03x
Volume:
73.8K
Avg. volume:
94.2K
1-year change:
90.75%
Market cap:
$9.5B
Revenue:
$3B
EPS (TTM):
$0.95
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $2.7B $2.4B $2.8B $3B
Revenue Growth (YoY) 4.4% 27.44% -11.22% 15.28% 6.63%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $322.1M $293.4M $214.1M $243.6M $246.8M
Other Inc / (Exp) $48M $486.3M $459.8M $26M $69.3M
Operating Expenses $1.1B $1B $886.9M $909.4M $943.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$609.8M -$3.2B $1.1B $1.2B $1.6B
Earnings of Discontinued Ops. -$11.4M -$8.3M $53.8M -- --
Income Tax Expense $145M $373.9M $147.6M $316.1M $400.5M
Net Income to Company -$621.3M -$3.2B $1.1B $1.2B $1.6B
 
Minority Interest in Earnings $6.9M $1.2M $2.1M $2.2M --
Net Income to Common Excl Extra Items -$758.3M -$3.6B $1B $853.1M $1.2B
 
Basic EPS (Cont. Ops) -$28.69 -$4.15 $0.80 $0.68 $0.93
Diluted EPS (Cont. Ops) -$28.69 -$4.15 $0.80 $0.68 $0.93
Weighted Average Basic Share $26.5M $859.5M $1.2B $1.2B $1.2B
Weighted Average Diluted Share $26.5M $859.5M $1.2B $1.2B $1.2B
 
EBITDA -- -- -- -- --
EBIT -$222.7M -$2.7B $1.5B $2B $2.7B
 
Revenue (Reported) $2.1B $2.7B $2.4B $2.8B $3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$222.7M -$2.7B $1.5B $2B $2.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1B $786.6M $615.4M $644.1M $742.9M
Revenue Growth (YoY) 127.31% -22.38% -21.76% 4.66% 15.33%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $107.2M $90.9M $89.1M $79.3M $98.9M
Other Inc / (Exp) $374.8M $341.1M $5.4M -$4.3M $18.9M
Operating Expenses $255.5M $223.3M $221.3M $234.6M $250.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$431.4M $608.2M $273.9M $353M $402M
Earnings of Discontinued Ops. -$3.6M -$1.1M -- -- --
Income Tax Expense $55.4M $24.7M $81.6M $99.9M $105.2M
Net Income to Company -$433.8M $608.2M $273.9M $353M $402M
 
Minority Interest in Earnings $3.6M $1.1M $1.1M -- $2.1M
Net Income to Common Excl Extra Items -$486.8M $583.5M $193.3M $253.1M $298.8M
 
Basic EPS (Cont. Ops) -$9.74 $0.47 $0.15 $0.21 $0.24
Diluted EPS (Cont. Ops) -$9.74 $0.47 $0.15 $0.21 $0.24
Weighted Average Basic Share $50.3M $1.2B $1.3B $1.2B $1.2B
Weighted Average Diluted Share $50.3M $1.2B $1.3B $1.2B $1.2B
 
EBITDA -- -- -- -- --
EBIT -$319.3M $720.4M $417.8M $638.7M $624M
 
Revenue (Reported) $1B $786.6M $615.4M $644.1M $742.9M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$319.3M $720.4M $417.8M $638.7M $624M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.7B $2.4B $2.3B $2.8B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $324.5M -- -- -- --
Other Inc / (Exp) $460.2M $444.7M $137.2M -$12M $63.8M
Operating Expenses $1.1B -- $907.7M $916.4M $942M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$676M -$2.2B $820.3M $1.4B $1.8B
Earnings of Discontinued Ops. -$11.7M -$6.9M $52.3M -- --
Income Tax Expense $332.5M $338.6M -- -- --
Net Income to Company -$677.7M -$2.1B $812M $1.2B $1.6B
 
Minority Interest in Earnings $10.7M -$2.4M $1.1M $1.1M $1M
Net Income to Common Excl Extra Items -$1B -$2.6B $633.4M $911.7M $1.2B
 
Basic EPS (Cont. Ops) -$29.47 -$3.07 $0.49 $0.73 $0.95
Diluted EPS (Cont. Ops) -$31.13 -$3.07 $0.49 $0.73 $0.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT -$277.8M -$1.9B $1.1B $2.1B $2.6B
 
Revenue (Reported) $2.7B $2.4B $2.3B $2.8B $3.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$277.8M -$1.9B $1.1B $2.1B $2.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1B $786.6M $615.4M $644.1M $742.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $107.2M $90.9M $89.1M $79.3M $98.9M
Other Inc / (Exp) $374.8M $341.1M $5.4M -$4.3M $18.9M
Operating Expenses $255.5M $223.3M $221.3M $234.6M $250.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$431.4M $608.2M $273.9M $353M $402M
Earnings of Discontinued Ops. -$3.6M -$1.1M -- -- --
Income Tax Expense $55.4M $24.7M $81.6M $99.9M $105.2M
Net Income to Company -$433.8M $608.2M $273.9M $353M $402M
 
Minority Interest in Earnings $3.6M $1.1M $1.1M -- $2.1M
Net Income to Common Excl Extra Items -$486.8M $583.5M $193.3M $253.1M $298.8M
 
Basic EPS (Cont. Ops) -$9.74 $0.47 $0.15 $0.21 $0.24
Diluted EPS (Cont. Ops) -$9.74 $0.47 $0.15 $0.21 $0.24
Weighted Average Basic Share $50.3M $1.2B $1.3B $1.2B $1.2B
Weighted Average Diluted Share $50.3M $1.2B $1.3B $1.2B $1.2B
 
EBITDA -- -- -- -- --
EBIT -$319.3M $720.4M $417.8M $638.7M $624M
 
Revenue (Reported) $1B $786.6M $615.4M $644.1M $742.9M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$319.3M $720.4M $417.8M $638.7M $624M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.4B $17.9B $10.7B $11.9B $7.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $66.4M $46.4M $47.2M $32.1M $29.1M
Other Current Assets -- -- -- -- --
Total Current Assets $13.8B $20.1B $12B $13B $9.9B
 
Property Plant And Equipment $1.2B $1B $780.7M $809.2M $785.6M
Long-Term Investments $12.1B $23.7B $22.3B $24.6B $25.7B
Goodwill $46.7M $10.2M $29M $28.7M $27.1M
Other Intangibles $297.7M $292.1M $305.6M $354.8M $406.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $88B $90.3B $80B $84.5B $83.3B
 
Accounts Payable $123M $92.8M $84.7M $79.6M $68.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $233.7M $176.6M $253.1M $232.1M $145.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $79.2B $83.8B $73B $76.4B $74.7B
 
Common Stock $3.2B $1.3B $1.2B $1.3B $1.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $8.7B $6.6B $7B $8.1B $8.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $130.4M $17M $30M $61.9M $58.3M
Total Equity $8.9B $6.6B $7.1B $8.1B $8.6B
 
Total Liabilities and Equity $88B $90.3B $80B $84.5B $83.3B
Cash and Short Terms $11.4B $17.9B $10.7B $11.9B $7.9B
Total Debt $1.9B $2.3B $2B $3.2B $4.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $13.6B $20.8B $11.5B $13.7B $7.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $14.5B $22.1B $13.9B $14.1B $8.2B
 
Property Plant And Equipment $1.2B $1B $826.6M $789.4M $799.8M
Long-Term Investments $12.4B $21.7B $24.2B $23.9B $26.6B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $84.5B $88.7B $81.4B $83.4B $85.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $113.7M $123.9M $114.5M $139.3M $82.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $76.7B $81.8B $74.1B $75.2B $76B
 
Common Stock $5.8B $1.3B $1.3B $1.3B $1.3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $126.6M $22.3M $29.4M $59.4M $76.8M
Total Equity $7.9B $6.9B $7.4B $8.2B $9.3B
 
Total Liabilities and Equity $84.5B $88.7B $81.4B $83.4B $85.3B
Cash and Short Terms $13.6B $20.8B $11.5B $13.7B $7.9B
Total Debt $1.6B $2.1B $1.9B $3.2B $4.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$621.3M -$3.2B $1.1B $1.2B $1.6B
Depreciation & Amoritzation $134.8M $134.9M $113.9M $114.8M $128.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $7.2B $4.7B -$7.3B $843.4M -$4.4B
 
Capital Expenditures $93.6M $150.3M $178.2M $181.9M $337.7M
Cash Acquisitions -$32M $30.8M -$91.7M -$161.3M -$5.4M
Cash From Investing -$1.3B $377.4M $804.7M -$755.7M $518.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$85.5M
Special Dividend Paid
Long-Term Debt Issued $499.1M $589.2M $364.9M $1.1B $2.6B
Long-Term Debt Repaid -- -- -$495.7M -- -$874.5M
Repurchase of Common Stock -- -$11.8M -$26.4M -$89.9M -$71.4M
Other Financing Activities -- $637.7M -$55.9M -$57.4M -$57.4M
Cash From Financing $459.1M $2.6B -$307.9M $850.9M $1.4B
 
Beginning Cash (CF) $4.3B $11B $16.7B $10.2B $11.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.4B $7.8B -$6.8B $938.6M -$2.5B
Ending Cash (CF) $10.6B $18.8B $9.9B $11.1B $8.6B
 
Levered Free Cash Flow $7.1B $4.6B -$7.5B $661.5M -$4.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$433.8M $608.2M $273.9M $353M $402M
Depreciation & Amoritzation $33.7M $33.7M $27.9M $31.5M $32.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.8B $1.7B $340.5M $924.4M -$1.7B
 
Capital Expenditures $9.6M $13.5M $24.7M $34.8M $50.5M
Cash Acquisitions $2.4M -$94.3M -$103.1M -$5.4M -$23.1M
Cash From Investing -$1.1B $940.3M -$299.7M $184.7M -$729.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $536.6M --
Long-Term Debt Repaid -- -- -- -$343.2M -$131.5M
Repurchase of Common Stock -$41M -$9M -$18.3M -$16.3M -$34.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -$74.7M -$39.3M -$44M $126M -$173.6M
 
Beginning Cash (CF) $11.2B $17.8B $10.1B $11.1B $8.4B
Foreign Exchange Rate Adjustment $9.6M $6.7M -- -$4.3M $1.1M
Additions / Reductions $1.6B $2.6B -$3.2M $1.2B -$2.6B
Ending Cash (CF) $12.8B $20.4B $10.1B $12.4B $5.7B
 
Levered Free Cash Flow $2.8B $1.7B $315.8M $889.6M -$1.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$677.7M -$2.1B $812M $1.2B $1.6B
Depreciation & Amoritzation $135.4M $134.8M $108.2M $118.3M $129.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $10.6B $3.6B -$8.6B $1.4B -$7B
 
Capital Expenditures $82.3M $154.1M $189.5M $191.9M $353.4M
Cash Acquisitions -$29.6M -$65.9M -$100.6M -$63.6M -$23.1M
Cash From Investing -$2.3B $2.4B -$435.3M -$271.4M -$395.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $1.6B $2.1B
Long-Term Debt Repaid -- -- -- -$343.2M -$662.8M
Repurchase of Common Stock -- $20.2M -$35.6M -$87.9M -$89.9M
Other Financing Activities -- -- -- -- --
Cash From Financing -$148.6M $2.7B -$312.7M $1B $1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.2B $8.7B -$9.4B $2.2B -$6.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $10.5B $3.5B -$8.8B $1.2B -$7.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$433.8M $608.2M $273.9M $353M $402M
Depreciation & Amoritzation $33.7M $33.7M $27.9M $31.5M $32.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.8B $1.7B $340.5M $924.4M -$1.7B
 
Capital Expenditures $9.6M $13.5M $24.7M $34.8M $50.5M
Cash Acquisitions $2.4M -$94.3M -$103.1M -$5.4M -$23.1M
Cash From Investing -$1.1B $940.3M -$299.7M $184.7M -$729.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $536.6M --
Long-Term Debt Repaid -- -- -- -$343.2M -$131.5M
Repurchase of Common Stock -$41M -$9M -$18.3M -$16.3M -$34.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -$74.7M -$39.3M -$44M $126M -$173.6M
 
Beginning Cash (CF) $11.2B $17.8B $10.1B $11.1B $8.4B
Foreign Exchange Rate Adjustment $9.6M $6.7M -- -$4.3M $1.1M
Additions / Reductions $1.6B $2.6B -$3.2M $1.2B -$2.6B
Ending Cash (CF) $12.8B $20.4B $10.1B $12.4B $5.7B
 
Levered Free Cash Flow $2.8B $1.7B $315.8M $889.6M -$1.8B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock