Financhill
Buy
84

BNCDY Quote, Financials, Valuation and Earnings

Last price:
$32.91
Seasonality move :
1.56%
Day range:
$32.91 - $32.91
52-week range:
$19.99 - $32.91
Dividend yield:
6.71%
P/E ratio:
12.39x
P/S ratio:
5.49x
P/B ratio:
2.57x
Volume:
--
Avg. volume:
9
1-year change:
48.97%
Market cap:
$12.1B
Revenue:
$2.2B
EPS (TTM):
$2.66
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.6B $7.6B $1.5B $2.1B $2.2B
Revenue Growth (YoY) -45.09% 113.18% -80.34% 39.59% 5.77%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $341.5M $389.7M $372.6M $424.1M $796.9M
Other Inc / (Exp) $75.9M $2.4B -$3B -$1.2B $54.7M
Operating Expenses $2.8B $6.4B $706.1M $812.5M $476.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $606.9M $1.1B $679M $1.2B $1.6B
Earnings of Discontinued Ops. -- -- -- $19.5K --
Income Tax Expense $110.7M $209.9M $144.5M $265.6M $362.9M
Net Income to Company $496.2M $843.7M $534.5M $889.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $496.2M $843.7M $534.5M $889.8M $1.2B
 
Basic EPS (Cont. Ops) $1.35 $2.29 $1.45 $2.41 $3.29
Diluted EPS (Cont. Ops) $1.35 $2.28 $1.44 $2.39 $3.29
Weighted Average Basic Share $367.2M $367.9M $368.6M $369.8M $368.7M
Weighted Average Diluted Share $368.9M $369.3M $372.1M $371.9M $368.7M
 
EBITDA -- -- -- -- --
EBIT $690.6M $1.1B $761.8M $1.7B $1.6B
 
Revenue (Reported) $3.6B $7.6B $1.5B $2.1B $2.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $690.6M $1.1B $761.8M $1.7B $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $416.3M $364.1M $445.9M $574.4M $535.9M
Revenue Growth (YoY) 54.86% -12.56% 22.49% 28.8% -14.28%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $99.8M $102.2M $104M $142.4M $195.1M
Other Inc / (Exp) $223.1M -$1.2B $442.2M $1.4B $13.2M
Operating Expenses $174.4M $176.2M $175.1M $228.3M $186M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $210.3M $161.1M $252.8M $323.2M $347.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.6M $32.9M $61.4M $83.7M $91.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $160.7M $128.3M $191.5M $239.5M $256M
 
Basic EPS (Cont. Ops) $0.44 $0.35 $0.52 $0.65 $0.69
Diluted EPS (Cont. Ops) $0.44 $0.35 $0.51 $0.64 $0.69
Weighted Average Basic Share $368.4M $368.7M $368.3M $371.2M $368.8M
Weighted Average Diluted Share $368.4M $368.7M $373M $372.5M $368.8M
 
EBITDA -- -- -- -- --
EBIT $225.9M $175.5M $336.4M $474.1M $347.3M
 
Revenue (Reported) $416.3M $364.1M $445.9M $574.4M $535.9M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $225.9M $175.5M $336.4M $474.1M $347.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.8B $7.4B $1.6B $2.2B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $355.5M $392.4M $373.4M $462.7M $572.2M
Other Inc / (Exp) $3.2B $973M -$1.4B -$234.4M $2.1B
Operating Expenses $2.9B $6.3B $703.1M $865.4M $816.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $727.8M $995.3M $768.6M $1.2B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $144.6M $191.9M $172.4M $287.9M $331.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $583.2M $803.3M $596.2M $937.6M $989.4M
 
Basic EPS (Cont. Ops) $1.59 $2.18 $1.62 $2.53 $2.68
Diluted EPS (Cont. Ops) $1.58 $2.18 $1.60 $2.52 $2.66
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $806.1M $1.1B $919.7M $1.8B $1.8B
 
Revenue (Reported) $3.8B $7.4B $1.6B $2.2B $2.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $806.1M $1.1B $919.7M $1.8B $1.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $416.3M $364.1M $445.9M $574.4M $535.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $99.8M $102.2M $104M $142.4M $195.1M
Other Inc / (Exp) $223.1M -$1.2B $442.2M $1.4B $13.2M
Operating Expenses $174.4M $176.2M $175.1M $228.3M $186M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $210.3M $161.1M $252.8M $323.2M $347.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.6M $32.9M $61.4M $83.7M $91.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $160.7M $128.3M $191.5M $239.5M $256M
 
Basic EPS (Cont. Ops) $0.44 $0.35 $0.52 $0.65 $0.69
Diluted EPS (Cont. Ops) $0.44 $0.35 $0.51 $0.64 $0.69
Weighted Average Basic Share $368.4M $368.7M $368.3M $371.2M $368.8M
Weighted Average Diluted Share $368.4M $368.7M $373M $372.5M $368.8M
 
EBITDA -- -- -- -- --
EBIT $225.9M $175.5M $336.4M $474.1M $347.3M
 
Revenue (Reported) $416.3M $364.1M $445.9M $574.4M $535.9M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $225.9M $175.5M $336.4M $474.1M $347.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $987.9M $6B $3B $425.3M $712.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $39.9M $42.8M $50.1M $54M --
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $6.5B $3.2B $746.2M $1.4B
 
Property Plant And Equipment $320.2M $282M $245.8M $234.9M $218.2M
Long-Term Investments $24.5B $4.4B $4.8B $5B $46.7B
Goodwill -- $150.5M $134.7M $138.9M $130.7M
Other Intangibles -- $88.3M $88.1M $89.8M $90.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $72.6B $83.2B $78.9B $86B $89.6B
 
Accounts Payable $163.1M $185.4M $170.9M $164.5M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $833.7M $1.2B $804M $977.8M $319.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $69.2B $80B $75.8B $82.2B $85.5B
 
Common Stock $738.3M $679.8M $643.9M $663.9M $625.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.4B $3.3B $3.2B $3.8B $4.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.4B $3.3B $3.2B $3.8B $4.2B
 
Total Liabilities and Equity $72.6B $83.2B $78.9B $86B $89.6B
Cash and Short Terms $987.9M $6B $3B $425.3M $712.2M
Total Debt $91.5M $77M $399.2M $426.7M $326.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.3B $3.4B $1.1B $997.8M $776M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.3B $4.6B $1.6B $1.6B $1.5B
 
Property Plant And Equipment $300.7M $276.4M $246.3M $227.3M $225M
Long-Term Investments $36.4B $59.5B $58.7B $62.9B $48.6B
Goodwill $155.8M -- $137M $135.7M $136M
Other Intangibles $85.1M $233.9M $88.7M $86.3M $95.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $75.4B $82.7B $81.2B $85.4B $93.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $453.6M $542.5M $184M $614.1M $390.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $71.8B $79.3B $77.8B $81.4B $88.5B
 
Common Stock $703.7M $670.1M $654.8M $648.7M $650.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.5B $3.3B $3.4B $4B $4.7B
 
Total Liabilities and Equity $75.4B $82.7B $81.2B $85.4B $93.2B
Cash and Short Terms $2.3B $3.4B $1.1B $997.8M $776M
Total Debt $85.2M $77.2M $408.6M $405.8M $327.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $633M $496.2M $843.7M $534.5M $889.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $406.7M $27.8M $1.1B $2.4B -$1.9B
 
Capital Expenditures $39.4M $48.8M $71.9M $62.7M $56.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18.3M -$43.6M -$45.1M -$35.9M -$25.9M
 
Dividends Paid (Ex Special Dividend) -$336.6M -- -$879.9M -$461.9M -$434M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$329.4M $5.6M -$873.2M -$455.1M -$417.5M
 
Beginning Cash (CF) $131.4M $450.8M $456.5M $547.4M $2.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $58.9M -$10.1M $157.6M $1.9B -$2.3B
Ending Cash (CF) $190.3M $440.6M $614.1M $2.5B $203.7M
 
Levered Free Cash Flow $367.2M -$21M $1B $2.4B -$2B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $165.7M $323.9M $256.8M $396.2M $484.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$19.9M $91.9M $276.9M -$2B $588.6M
 
Capital Expenditures $20.4M $16.8M $12.4M $21.6M $19.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.1M -$15.1M -$9.7M -$20.1M $4.9M
 
Dividends Paid (Ex Special Dividend) -- -$23.3M -$274.9M -$210.2M -$334.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $5.1M -$16.7M -$268.1M -$194.5M -$363.8M
 
Beginning Cash (CF) $187.2M $156.3M $552.9M $2.6B $202.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$33.9M $60.1M -$892.6K -$2.2B $229.7M
Ending Cash (CF) $153.3M $216.4M $552M $345M $432.3M
 
Levered Free Cash Flow -$40.3M $75.2M $264.5M -$2B $569.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $20.4M $16.8M $12.4M $21.6M $19.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -$23.3M -$274.9M -$210.2M -$334.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $323.9M $256.8M $396.2M $484.4M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $91.9M $276.9M -$2B $588.6M --
 
Capital Expenditures $16.8M $12.4M $21.6M $19.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.1M -$9.7M -$20.1M $4.9M --
 
Dividends Paid (Ex Special Dividend) -$23.3M -$274.9M -$210.2M -$334.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$16.7M -$268.1M -$194.5M -$363.8M --
 
Beginning Cash (CF) $156.3M $552.9M $2.6B $202.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $60.1M -$892.6K -$2.2B $229.7M --
Ending Cash (CF) $216.4M $552M $345M $432.3M --
 
Levered Free Cash Flow $75.2M $264.5M -$2B $569.3M --

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

GET BETTER TRADE IDEAS

Popular

Microsoft Stock Outlook, Azure & AI as Drivers of Long-Term Growth
Microsoft Stock Outlook, Azure & AI as Drivers of Long-Term Growth

Microsoft (NASDAQ:MSFT) has been among the top growth stocks of…

Is Tesla Stock Overvalued or a Buy for the Next Decade?
Is Tesla Stock Overvalued or a Buy for the Next Decade?

Shares of EV major Tesla (NASDAQ:TSLA) have experienced extreme volatility…

Is Apple Stock Undervalued or Overvalued?
Is Apple Stock Undervalued or Overvalued?

For many years, Apple (NASDAQ:AAPL) was just about the perfect…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
68
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
80
SBET alert for May 29

SharpLink Gaming [SBET] is up 52.85% over the past day.

Buy
100
BOX alert for May 29

Box [BOX] is down 0.54% over the past day.

Sell
22
OKTA alert for May 29

Okta [OKTA] is up 0.9% over the past day.

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

Show me the best stock