Financhill
Sell
47

BJRI Quote, Financials, Valuation and Earnings

Last price:
$44.65
Seasonality move :
2.49%
Day range:
$44.34 - $45.28
52-week range:
$27.61 - $46.26
Dividend yield:
0%
P/E ratio:
47.52x
P/S ratio:
0.77x
P/B ratio:
2.66x
Volume:
807K
Avg. volume:
476.8K
1-year change:
28.58%
Market cap:
$987.9M
Revenue:
$1.4B
EPS (TTM):
$0.94
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $778.5M $1.1B $1.3B $1.3B $1.4B
Revenue Growth (YoY) -32.97% 39.63% 18.11% 3.84% 1.81%
 
Cost of Revenues $722.1M $957.4M $1.1B $1.2B $1.2B
Gross Profit $56.4M $129.6M $144.8M $177.8M $195.6M
Gross Profit Margin 7.25% 11.93% 11.28% 13.34% 14.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $54.7M $68M $73.3M $82.1M $88.3M
Other Inc / (Exp) -$13.6M -$1.6M -$6.1M -$6.9M -$18.7M
Operating Expenses $125.7M $142.2M $144M $155.9M $163.1M
Operating Income -$69.3M -$12.6M $720K $21.9M $32.5M
 
Net Interest Expenses $7.1M $5M $2.9M $4.9M $5.5M
EBT. Incl. Unusual Items -$90M -$19.2M -$8.3M $10.1M $8.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$32.1M -$15.6M -$12.4M -$9.6M -$8.4M
Net Income to Company -$57.9M -$3.6M $4.1M $19.7M $16.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$57.9M -$3.6M $4.1M $19.7M $16.7M
 
Basic EPS (Cont. Ops) -$2.74 -$0.16 $0.17 $0.84 $0.72
Diluted EPS (Cont. Ops) -$2.74 -$0.16 $0.17 $0.82 $0.70
Weighted Average Basic Share $21.2M $23.2M $23.4M $23.5M $23.1M
Weighted Average Diluted Share $21.2M $23.2M $23.7M $23.9M $23.8M
 
EBITDA -$9.7M $58.6M $65M $86M $86.5M
EBIT -$82.9M -$14.2M -$5.4M $15M $13.7M
 
Revenue (Reported) $778.5M $1.1B $1.3B $1.3B $1.4B
Operating Income (Reported) -$69.3M -$12.6M $720K $21.9M $32.5M
Operating Income (Adjusted) -$82.9M -$14.2M -$5.4M $15M $13.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $223.3M $298.7M $341.3M $337.3M $348M
Revenue Growth (YoY) -12.29% 33.78% 14.24% -1.16% 3.15%
 
Cost of Revenues $197.7M $269.5M $298.4M $286.8M $292.4M
Gross Profit $25.7M $29.3M $42.9M $50.5M $55.6M
Gross Profit Margin 11.49% 9.8% 12.58% 14.97% 15.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.3M $18.3M $19.7M $23M $21.8M
Other Inc / (Exp) $37K -$545K -$2M -$88K -$234K
Operating Expenses $33.6M $36.8M $38.2M $41.5M $40.5M
Operating Income -$7.9M -$7.5M $4.8M $9M $15.1M
 
Net Interest Expenses $1.4M $634K $1.1M $1.4M $1.2M
EBT. Incl. Unusual Items -$9.3M -$8.7M $1.7M $7.5M $13.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.2M -$10.2M -$1.8M -$180K $167K
Net Income to Company -$3.1M $1.5M $3.5M $7.7M $13.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.1M $1.5M $3.5M $7.7M $13.5M
 
Basic EPS (Cont. Ops) -$0.14 $0.06 $0.15 $0.33 $0.59
Diluted EPS (Cont. Ops) -$0.14 $0.06 $0.15 $0.32 $0.58
Weighted Average Basic Share $22.9M $23.4M $23.5M $23.3M $22.7M
Weighted Average Diluted Share $22.9M $23.7M $23.9M $24M $23.3M
 
EBITDA $10.3M $9.9M $20.4M $26.8M $33.2M
EBIT -$7.9M -$8.1M $2.8M $9M $14.9M
 
Revenue (Reported) $223.3M $298.7M $341.3M $337.3M $348M
Operating Income (Reported) -$7.9M -$7.5M $4.8M $9M $15.1M
Operating Income (Adjusted) -$7.9M -$8.1M $2.8M $9M $14.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $747.2M $1.2B $1.3B $1.3B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $690.8M $1B $1.2B $1.1B $1.2B
Gross Profit $56.4M $133.3M $158.4M $185.4M $200.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $58.3M $70.9M $74.8M $85.4M $87M
Other Inc / (Exp) -$8.9M -$2.2M -$7.5M -$5M -$18.9M
Operating Expenses $128.8M $145.4M $145.4M $159.2M $162.1M
Operating Income -$72.4M -$12.2M $13M $26.2M $38.6M
 
Net Interest Expenses $7M $4.2M $3.4M $5.2M $5.3M
EBT. Incl. Unusual Items -$88.4M -$18.6M $2.1M $16M $14.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$31.6M -$19.6M -$4M -$8M -$8.1M
Net Income to Company -$56.8M $995K $6.1M $23.9M $22.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$56.8M $995K $6.1M $23.9M $22.5M
 
Basic EPS (Cont. Ops) -$2.63 $0.04 $0.26 $1.03 $0.97
Diluted EPS (Cont. Ops) -$2.63 $0.03 $0.26 $1.00 $0.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$13M $58.2M $75.5M $92.4M $92.8M
EBIT -$86M -$14.4M $5.5M $21.2M $19.7M
 
Revenue (Reported) $747.2M $1.2B $1.3B $1.3B $1.4B
Operating Income (Reported) -$72.4M -$12.2M $13M $26.2M $38.6M
Operating Income (Adjusted) -$86M -$14.4M $5.5M $21.2M $19.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $223.3M $298.7M $341.3M $337.3M $348M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $197.7M $269.5M $298.4M $286.8M $292.4M
Gross Profit $25.7M $29.3M $42.9M $50.5M $55.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.3M $18.3M $19.7M $23M $21.8M
Other Inc / (Exp) $37K -$545K -$2M -$88K -$234K
Operating Expenses $33.6M $36.8M $38.2M $41.5M $40.5M
Operating Income -$7.9M -$7.5M $4.8M $9M $15.1M
 
Net Interest Expenses $1.4M $634K $1.1M $1.4M $1.2M
EBT. Incl. Unusual Items -$9.3M -$8.7M $1.7M $7.5M $13.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.2M -$10.2M -$1.8M -$180K $167K
Net Income to Company -$3.1M $1.5M $3.5M $7.7M $13.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.1M $1.5M $3.5M $7.7M $13.5M
 
Basic EPS (Cont. Ops) -$0.14 $0.06 $0.15 $0.33 $0.59
Diluted EPS (Cont. Ops) -$0.14 $0.06 $0.15 $0.32 $0.58
Weighted Average Basic Share $22.9M $23.4M $23.5M $23.3M $22.7M
Weighted Average Diluted Share $22.9M $23.7M $23.9M $24M $23.3M
 
EBITDA $10.3M $9.9M $20.4M $26.8M $33.2M
EBIT -$7.9M -$8.1M $2.8M $9M $14.9M
 
Revenue (Reported) $223.3M $298.7M $341.3M $337.3M $348M
Operating Income (Reported) -$7.9M -$7.5M $4.8M $9M $15.1M
Operating Income (Adjusted) -$7.9M -$8.1M $2.8M $9M $14.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $51.7M $38.5M $24.9M $29.1M $26.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.2M $10.5M $11.1M $9.7M $12.5M
Inventory $10.7M $11.6M $11.9M $13.2M $12.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.3M $11.7M $16.9M $21.2M $20.3M
Total Current Assets $95.3M $90.8M $82.3M $83M $79.6M
 
Property Plant And Equipment $910.4M $871.4M $875.9M $875.3M $847.5M
Long-Term Investments -- -- $5M $4.8M $4.3M
Goodwill $4.7M $4.7M $4.7M $4.7M $4.7M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $42.8M $43.4M $39.8M $40.6M $42.7M
Total Assets $1.1B $1B $1B $1.1B $1B
 
Accounts Payable $37.8M $48.8M $59.6M $60.6M $51M
Accrued Expenses $52.4M $56.5M $45.8M $43.5M $48.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $36.8M $39.2M $40M $37.4M $40M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $177.9M $200.4M $196.9M $199.3M $196.3M
 
Long-Term Debt $116.8M $50M $60M $68M $66.5M
Capital Leases -- -- -- -- --
Total Liabilities $765.6M $701.4M $700.4M $692.7M $671M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $293.8M $333.8M $345.5M $365.8M $370M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $293.8M $333.8M $345.5M $365.8M $370M
 
Total Liabilities and Equity $1.1B $1B $1B $1.1B $1B
Cash and Short Terms $51.7M $38.5M $24.9M $29.1M $26.1M
Total Debt $116.8M $50M $60M $68M $66.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $90.2M $27.2M $29.3M $18.8M $19M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $23.8M $24.1M $19.8M $15.2M $16.3M
Inventory $10.4M $11.4M $12.2M $13.5M $12.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.7M $10.9M $15.9M $18.1M $16.4M
Total Current Assets $133.2M $73.6M $77.2M $65.6M $64.1M
 
Property Plant And Equipment $893.1M $861.7M $879.4M $877M $841.3M
Long-Term Investments -- -- $5M $4.6M $4.1M
Goodwill $4.7M $4.7M $4.7M $4.7M $4.7M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $42.2M $44.9M $38.9M $42.1M $42M
Total Assets $1.1B $1B $1B $1B $1B
 
Accounts Payable $41.5M $49.1M $51.5M $52.4M $20.4M
Accrued Expenses $101.3M $97M $106.1M $102.2M $108.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $38M $39.6M $32M $31.9M $35.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $180.8M $185.7M $189.5M $186.6M $164.5M
 
Long-Term Debt $116.8M $50M $60M $58M $85.5M
Capital Leases -- -- -- -- --
Total Liabilities $760.4M $682.4M $692.9M $669.6M $648.4M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $325.3M $337.7M $351.2M $375.4M $371.5M
 
Total Liabilities and Equity $1.1B $1B $1B $1B $1B
Cash and Short Terms $90.2M $27.2M $29.3M $18.8M $19M
Total Debt $116.8M $50M $60M $58M $85.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$57.9M -$3.6M $4.1M $19.7M $16.7M
Depreciation & Amoritzation $73.1M $72.8M $70.4M $71M $72.7M
Stock-Based Compensation $9.8M $10.3M $10.1M $10.9M $8.6M
Change in Accounts Receivable $63K -$2.4M $1.4M $10.8M -$83K
Change in Inventories $396K -$386K $286K -$750K $1.1M
Cash From Operations $40.5M $64.3M $51.1M $105.8M $101.5M
 
Capital Expenditures $43.3M $42.2M $78.6M $98.9M $76.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$35.7M -$42.2M -$71.9M -$98.9M -$76.9M
 
Dividends Paid (Ex Special Dividend) -$150K -$118K -$100K -$32K -$13K
Special Dividend Paid
Long-Term Debt Issued $1.3B $1.1B $710M $762M $884.6M
Long-Term Debt Repaid -$1.3B -$1.1B -$700M -$754M -$886.1M
Repurchase of Common Stock -$15M -- -$2.4M -$11M -$25.1M
Other Financing Activities -$1.6M -$1.8M -$384K -$573K -$1.1M
Cash From Financing $24.4M -$35.3M $7.1M -$2.7M -$27.6M
 
Beginning Cash (CF) $22.4M $51.7M $38.5M $24.9M $29.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29.3M -$13.1M -$13.7M $4.2M -$3M
Ending Cash (CF) $51.7M $38.5M $24.9M $29.1M $26.1M
 
Levered Free Cash Flow -$2.8M $22.1M -$27.5M $6.9M $24.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.1M $1.5M $3.5M $7.7M $13.5M
Depreciation & Amoritzation $18.2M $18M $17.6M $17.9M $18.3M
Stock-Based Compensation $2.4M $2.7M $2.6M $2.5M $2M
Change in Accounts Receivable -$172K $6.3M $8.7M $4.7M $4.1M
Change in Inventories $392K $334K -$152K -$138K $588K
Cash From Operations $14.2M $609K $31.9M $22.3M $4.6M
 
Capital Expenditures $6.9M $12.1M $27M $21.9M $16.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.9M -$11.5M -$27M -$21.9M -$16.6M
 
Dividends Paid (Ex Special Dividend) -$80K -$42K -$14K -$5K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $442.2M $170M $185M $234.4M $218.5M
Long-Term Debt Repaid -$442.2M -$170M -$185M -$244.4M -$199.5M
Repurchase of Common Stock -- -- -- -- -$14.1M
Other Financing Activities -$1.2M -$363K -$498K -$861K -$649K
Cash From Financing $31.2M -$405K -$512K -$10.7M $4.9M
 
Beginning Cash (CF) $51.7M $38.5M $24.9M $29.1M $26.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.6M -$11.3M $4.4M -$10.3M -$7.1M
Ending Cash (CF) $90.2M $27.2M $29.3M $18.8M $19M
 
Levered Free Cash Flow $7.3M -$11.5M $4.9M $448K -$12.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$56.8M $995K $6.1M $23.9M $22.5M
Depreciation & Amoritzation $73M $72.5M $70M $71.3M $73.1M
Stock-Based Compensation $10.7M $10.6M $10M $10.7M $8.1M
Change in Accounts Receivable -$10.4M $4M $3.9M $6.7M -$655K
Change in Inventories $203K -$444K -$200K -$736K $1.9M
Cash From Operations $53.5M $50.7M $82.4M $96.3M $83.8M
 
Capital Expenditures $33.9M $47.4M $93.5M $93.8M $71.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$26.3M -$46.8M -$87.3M -$93.8M -$71.7M
 
Dividends Paid (Ex Special Dividend) -$127K -$80K -$72K -$23K -$8K
Special Dividend Paid
Long-Term Debt Issued $1.4B $784.4M $725M $811.4M $868.7M
Long-Term Debt Repaid -$1.5B -$851.2M -$715M -$813.4M -$841.2M
Repurchase of Common Stock -- -- -- -$11M -$39.2M
Other Financing Activities -$2.1M -$878K -$519K -$936K -$910K
Cash From Financing -$17.3M -$66.9M $7M -$12.9M -$11.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.9M -$63M $2.1M -$10.5M $182K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $19.6M $3.3M -$11.1M $2.4M $12.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.1M $1.5M $3.5M $7.7M $13.5M
Depreciation & Amoritzation $18.2M $18M $17.6M $17.9M $18.3M
Stock-Based Compensation $2.4M $2.7M $2.6M $2.5M $2M
Change in Accounts Receivable -$172K $6.3M $8.7M $4.7M $4.1M
Change in Inventories $392K $334K -$152K -$138K $588K
Cash From Operations $14.2M $609K $31.9M $22.3M $4.6M
 
Capital Expenditures $6.9M $12.1M $27M $21.9M $16.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.9M -$11.5M -$27M -$21.9M -$16.6M
 
Dividends Paid (Ex Special Dividend) -$80K -$42K -$14K -$5K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $442.2M $170M $185M $234.4M $218.5M
Long-Term Debt Repaid -$442.2M -$170M -$185M -$244.4M -$199.5M
Repurchase of Common Stock -- -- -- -- -$14.1M
Other Financing Activities -$1.2M -$363K -$498K -$861K -$649K
Cash From Financing $31.2M -$405K -$512K -$10.7M $4.9M
 
Beginning Cash (CF) $51.7M $38.5M $24.9M $29.1M $26.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.6M -$11.3M $4.4M -$10.3M -$7.1M
Ending Cash (CF) $90.2M $27.2M $29.3M $18.8M $19M
 
Levered Free Cash Flow $7.3M -$11.5M $4.9M $448K -$12.1M

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

GET BETTER TRADE IDEAS

Popular

Why Did David Tepper Sell NVIDIA Stock?
Why Did David Tepper Sell NVIDIA Stock?

In Q1, billionaire David Tepper of Appaloosa Management sold nearly…

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

Is Coherent Stock Breaking Out?
Is Coherent Stock Breaking Out?

Coherent (NYSE: COHR) has spent the better part of two years…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 54x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
45
Is AAPL Stock a Buy?

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

Alerts

Sell
49
NKE alert for Jun 28

Nike [NKE] is up 15.29% over the past day.

Buy
81
KTOS alert for Jun 28

Kratos Defense & Security Solutions [KTOS] is up 10.89% over the past day.

Sell
44
GDXU alert for Jun 28

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 10.89% over the past day.

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

Show me the best stock