Listy obserwow.Pomysły ProPicks AI Skaner Eksplorator danych Wykresy Zapisane prace

BNCCorp Inc

OTCPK:BNCC

Stany Zjednoczone / Finanse / Banki

Podsumowanie

Historyczne bankowe dane finansowe z 10 lat

Cena akcji

32,20 USD

Model Summary
-	-
Key Metrics	Latest
Total Revenue	36,316 M
Net Profit Margin	21,8%
Total Assets	966,7 M
Total Equity	93,667 M

10Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending										Latest
(in millions)	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	12 Months

Net Revenue	51	51	47	47	57	116	76	50	41	36	36
% Growth		0.6%	-7.8%	0.7%	20.6%	102.3%	-34.0%	-34.2%	-17.4%	-12.5%

Adjusted Net Income	9	7	5	7	10	45	22	7	6	8	8
% Margin	18.2%	14.0%	10.4%	14.4%	17.9%	38.6%	28.8%	12.9%	13.7%	21.8%	21.8%

Adjusted Basic EPS	2.72	2.08	1.40	1.96	2.90	12.52	6.15	1.82	1.59	2.24	2.24

Obliczenia pomocnicze

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
											Press Release
USD	Fiscal Year Ending										Latest
(in millions)	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24
	FY - 9	FY - 8	FY - 7	FY - 6	FY - 5	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM

Net Revenue	51	51	47	47	57	116	76	50	41	36	36
% Growth	NA	0.6%	-7.8%	0.7%	20.6%	102.3%	-34.0%	-34.2%	-17.4%	-12.5%

Research and Development	0	0	0	0	0	0	0	0	0	0	0
Selling and Marketing	(4)	(4)	(3)	(4)	(5)	(5)	(4)	(6)	(3)	(1)	(1)
General and Admin	(31)	(34)	(33)	(32)	(36)	(46)	(39)	(33)	(28)	(23)	(23)
Other Exp / (Inc)	(3)	(3)	(3)	(3)	(3)	(6)	(4)	(4)	(3)	(3)	(3)
Total Operating Exp	(38)	(41)	(39)	(39)	(44)	(57)	(48)	(42)	(34)	(26)	(26)

Operating Income	13	10	8	8	13	58	29	8	7	10	10
% Revenue	25.9%	19.2%	16.8%	17.7%	23.0%	50.6%	37.6%	16.6%	17.6%	28.3%	28.3%

Interest Expense	0	0	0	0	0	0	0	0	0	0	0
Pre-tax Income	13	10	8	8	13	58	29	8	7	10	10
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0	0	0	0
Provision for Taxes	(4)	(3)	(3)	(2)	(3)	(14)	(7)	(2)	(2)	(2)	(2)
Net Income to Company	9	7	5	7	10	45	22	7	6	8	8
% Margin	18.2%	14.0%	10.4%	14.4%	17.9%	38.6%	28.8%	12.9%	13.7%	21.8%	21.8%

Minority Interest in Earnings
Net Income to Stockholders	9	7	5	7	10	45	22	7	6	8	8

Preferred Dividends	(2)	0	0	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0	0	0	0

Net Income to Common	8	7	5	7	10	45	22	7	6	8	8
% Margin	14.9%	14.0%	10.4%	14.4%	17.9%	38.6%	28.8%	12.9%	13.7%	21.8%	21.8%

As Reported
Basic EPS (Continuing Ops)	2.23	2.08	1.40	1.96	2.90	12.52	6.15	1.82	1.59	2.24	2.24
Diluted EPS (Continuing Ops)	2.16	2.03	1.38	1.93	2.88	12.52	6.15	1.82	1.59	2.23	2.23

WA Basic Shares Out.	3	3	3	3	4	4	4	4	4	4	4
WA Diluted Shares Out.	3	4	4	4	4	4	4	4	4	4	4

Unusual Items Reconciliation
Addback: Other Non Operating Expenses, Total	1	1	1	1	0	0	0	0	0	1	1
Addback: Restructuring Charges	0	0	0	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	0	0	0	0	0	0	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0	0	0	0
Total Unusual Items	1	1	1	1	0	0	0	0	0	1	1
% Margin	1.4%	1.4%	1.1%	1.1%	0.8%	0.3%	0.6%	0.9%	1.1%	1.5%	1.5%

Adjusted Net Income Reconciliation
Net Income to Company	9	7	5	7	10	45	22	7	6	8	8
Addback: Unusual Items	0	0	0	0	0	0	0	0	0	0	0
Less: Tax Benefit of Unusual Items (26%)	0	0	0	0	0	0	0	0	0	0	0
Adjusted Net Income	9	7	5	7	10	45	22	7	6	8	8
% Margin	18.2%	14.0%	10.4%	14.4%	17.9%	38.6%	28.8%	12.9%	13.7%	21.8%	21.8%

Wszelkie prawa zastrzeżone. Warunki używania

Błąd ładowania

BNCCorp Inc

OTCPK:BNCC

Stany Zjednoczone / Finanse / Banki

Historyczne bankowe dane finansowe z 10 lat