Financhill
Buy
65

BL Quote, Financials, Valuation and Earnings

Last price:
$62.53
Seasonality move :
-0.02%
Day range:
$61.83 - $62.54
52-week range:
$43.37 - $69.31
Dividend yield:
0%
P/E ratio:
63.65x
P/S ratio:
7.12x
P/B ratio:
10.59x
Volume:
123.7K
Avg. volume:
601.3K
1-year change:
-2.39%
Market cap:
$3.9B
Revenue:
$590M
EPS (TTM):
$0.98
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $289M $351.7M $425.7M $522.9M $590M
Revenue Growth (YoY) 26.86% 21.72% 21.03% 22.84% 12.82%
 
Cost of Revenues $59M $69M $97.9M $129.4M $146.8M
Gross Profit $230M $282.8M $327.8M $393.6M $443.2M
Gross Profit Margin 79.59% 80.39% 77.01% 75.26% 75.12%
 
R&D Expenses $43M $56.5M $77.3M $108.9M $103.2M
Selling, General & Admin $214.9M $246.2M $289.1M $337M $314.7M
Other Inc / (Exp) -- -- -- -$3.8M -$11M
Operating Expenses $257.9M $302.7M $366.4M $445.9M $417.9M
Operating Income -$27.9M -$19.9M -$38.6M -$52.4M $25.3M
 
Net Interest Expenses $2.5M $18.8M $62.2M -- --
EBT. Incl. Unusual Items -$30.4M -$38.7M -$100.9M -$47.4M $60.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M $702K $135K -$13.5M $1.5M
Net Income to Company -$32.1M -$39.4M -$101M -$33.9M $59.1M
 
Minority Interest in Earnings -$389K -$7.5M -$14.2M $4.5M -$6.2M
Net Income to Common Excl Extra Items -$32.5M -$46.9M -$115.2M -$29.4M $52.8M
 
Basic EPS (Cont. Ops) -$0.59 -$0.83 -$1.97 -$0.49 $0.87
Diluted EPS (Cont. Ops) -$0.59 -$0.83 -$1.97 -$0.49 $0.81
Weighted Average Basic Share $55.3M $56.8M $58.4M $59.5M $60.8M
Weighted Average Diluted Share $55.3M $56.8M $58.4M $59.5M $72M
 
EBITDA -$497K $5.5M -$10.8M $1.3M $116.5M
EBIT -$21.8M -$15.4M -$37.9M -$41.6M $66.4M
 
Revenue (Reported) $289M $351.7M $425.7M $522.9M $590M
Operating Income (Reported) -$27.9M -$19.9M -$38.6M -$52.4M $25.3M
Operating Income (Adjusted) -$21.8M -$15.4M -$37.9M -$41.6M $66.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $90.2M $109.4M $134.3M $150.7M $165.9M
Revenue Growth (YoY) 20.33% 21.35% 22.73% 12.24% 10.09%
 
Cost of Revenues $17M $24.4M $32.4M $36.8M $41.1M
Gross Profit $73.2M $85M $101.8M $113.9M $124.8M
Gross Profit Margin 81.16% 77.66% 75.85% 75.59% 75.22%
 
R&D Expenses $14.8M $18.8M $27.7M $26.7M $25.6M
Selling, General & Admin $60.4M $60.2M $95.5M $79.6M $90.4M
Other Inc / (Exp) -- -- -- -$8.7M -$356K
Operating Expenses $75.2M $79M $123.3M $106.3M $116.1M
Operating Income -$2M $6M -$21.4M $7.6M $8.7M
 
Net Interest Expenses $5.3M $15.9M -- -- --
EBT. Incl. Unusual Items -$7.3M -$9.9M -$18.5M $11.5M $16.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $555K -$210K $474K -$2M $2.1M
Net Income to Company -$7.9M -$9.7M -$19M $13.5M $14.6M
 
Minority Interest in Earnings -$894K -$4M -$1M -$1.5M $2.7M
Net Income to Common Excl Extra Items -$8.8M -$13.7M -$20M $11.9M $17.2M
 
Basic EPS (Cont. Ops) -$0.15 -$0.23 -$0.34 $0.20 $0.28
Diluted EPS (Cont. Ops) -$0.15 -$0.23 -$0.34 $0.19 $0.27
Weighted Average Basic Share $57.1M $58.5M $59.7M $61.1M $62.3M
Weighted Average Diluted Share $57.1M $58.5M $59.7M $72.1M $74M
 
EBITDA $3.8M $12.9M -$5.9M $25.9M $32.3M
EBIT -$1.4M $6.2M -$17M $13M $19.3M
 
Revenue (Reported) $90.2M $109.4M $134.3M $150.7M $165.9M
Operating Income (Reported) -$2M $6M -$21.4M $7.6M $8.7M
Operating Income (Adjusted) -$1.4M $6.2M -$17M $13M $19.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $336.3M $406.1M $498.3M $574.2M $639.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $64.9M $89.1M $124M $142.5M $158.2M
Gross Profit $271.4M $317M $374.3M $431.7M $481.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $48.7M $74.7M $101.6M $108.7M $99M
Selling, General & Admin $240.1M $272M $348.4M $304.6M $354.5M
Other Inc / (Exp) -- -- -- -$9.8M $62.2M
Operating Expenses $288.8M $346.6M $450M $413.2M $453.4M
Operating Income -$17.4M -$29.6M -$75.7M $18.5M $28M
 
Net Interest Expenses $16.3M $51.8M $13.8M -- --
EBT. Incl. Unusual Items -$33.7M -$81.4M -$89.5M $44.2M $137.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M -$247K -$12.6M -$1.1M $9.2M
Net Income to Company -$35.5M -$81.2M -$76.9M $45.3M $128.6M
 
Minority Interest in Earnings -$3.6M -$14M -$839K -$3.2M -$1.7M
Net Income to Common Excl Extra Items -$39.1M -$95.1M -$77.7M $42.1M $126.8M
 
Basic EPS (Cont. Ops) -$0.69 -$1.64 -$1.32 $0.70 $2.06
Diluted EPS (Cont. Ops) -$0.69 -$1.64 -$1.32 $0.62 $0.98
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $8.3M -$2.4M -$30.8M $99.2M $196.5M
EBIT -$10.8M -$28.8M -$68.8M $50.1M $145.5M
 
Revenue (Reported) $336.3M $406.1M $498.3M $574.2M $639.6M
Operating Income (Reported) -$17.4M -$29.6M -$75.7M $18.5M $28M
Operating Income (Adjusted) -$10.8M -$28.8M -$68.8M $50.1M $145.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $256M $310.4M $383M $434.3M $483.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $49.8M $69.9M $96M $109.2M $120.6M
Gross Profit $206.2M $240.5M $287M $325.1M $363.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $38.4M $56.6M $80.9M $80.6M $76.4M
Selling, General & Admin $180.5M $206.3M $265.6M $233.1M $272.9M
Other Inc / (Exp) -- -- -- -$9.8M $63.4M
Operating Expenses $218.9M $262.9M $346.4M $313.7M $349.3M
Operating Income -$12.7M -$22.4M -$59.5M $11.3M $14M
 
Net Interest Expenses $13.2M $46.2M $929K -- --
EBT. Incl. Unusual Items -$25.9M -$68.6M -$57.2M $34.4M $111.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $871K -$78K -$12.9M -$451K $7.3M
Net Income to Company -$26.8M -$68.5M -$44.4M $34.8M $104.3M
 
Minority Interest in Earnings -$3.2M -$9.6M $3.7M -$4M $459K
Net Income to Common Excl Extra Items -$29.9M -$78.2M -$40.7M $30.8M $104.8M
 
Basic EPS (Cont. Ops) -$0.53 -$1.34 -$0.69 $0.51 $1.70
Diluted EPS (Cont. Ops) -$0.53 -$1.34 -$0.69 $0.44 $0.66
Weighted Average Basic Share $169.9M $174.6M $178.3M $182M $185.9M
Weighted Average Diluted Share $169.9M $174.6M $178.3M $204.1M $219.4M
 
EBITDA $6.1M -$1.8M -$21.9M $76M $156.1M
EBIT -$8.6M -$22M -$52.9M $38.8M $117.8M
 
Revenue (Reported) $256M $310.4M $383M $434.3M $483.9M
Operating Income (Reported) -$12.7M -$22.4M -$59.5M $11.3M $14M
Operating Income (Adjusted) -$8.6M -$22M -$52.9M $38.8M $117.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $120.2M $367.4M $539.7M $201M $271.1M
Short Term Investments $487.5M $175.2M $659M $874.1M $933.4M
Accounts Receivable, Net $102.8M $111.3M $125.1M $150.9M $171.6M
Inventory -- -- -- -- --
Prepaid Expenses $12.8M $20.2M -- -- --
Other Current Assets -- -- $23.9M $23.7M $31.2M
Total Current Assets $723.4M $674.1M $1.3B $1.2B $1.4B
 
Property Plant And Equipment $25.6M $21.9M $32.6M $34.5M $34M
Long-Term Investments -- -- -- -- --
Goodwill $185.1M $289.7M $289.7M $443.9M $449M
Other Intangibles $28.8M $64.7M $59.7M $122.9M $116.9M
Other Long-Term Assets $1.9M $4M $87.9M $92.8M $93.6M
Total Assets $1B $1.1B $1.8B $1.9B $2.1B
 
Accounts Payable $7.4M $3.2M $7.5M $15M $8.6M
Accrued Expenses $20.8M $21.7M $32.2M $40.8M $34.9M
Current Portion Of Long-Term Debt -- -- -- -- $249.2M
Current Portion Of Capital Lease Obligations $4.9M $4.1M $5.3M $6.9M $4.9M
Other Current Liabilities $7.1M $16.7M $25.4M $16.4M $15.4M
Total Current Liabilities $207M $242.3M $322.6M $367.8M $642.6M
 
Long-Term Debt $384.3M $407M $1.1B $1.4B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $611M $678.9M $1.5B $1.8B $1.8B
 
Common Stock $559K $577K $590K $600K $615K
Other Common Equity Adj $377K $376K $298K -$1.5M $205K
Common Equity $398.6M $422.1M $325M $111.9M $260.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.9M $12.5M $28.7M $23.9M $30.1M
Total Equity $403.5M $434.6M $353.7M $135.8M $290.9M
 
Total Liabilities and Equity $1B $1.1B $1.8B $1.9B $2.1B
Cash and Short Terms $607.7M $542.6M $1.2B $1.1B $1.2B
Total Debt $384.3M $407M $1.1B $1.4B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $408.1M $379M $190.5M $236.2M $725.3M
Short Term Investments $117.4M $799M $855.4M $925.7M $121M
Accounts Receivable, Net $91.1M $105M $108.8M $130.5M $136.5M
Inventory -- -- -- -- --
Prepaid Expenses $137.4M $18.5M $22.4M -- --
Other Current Assets -- -- -- $26.7M $30.4M
Total Current Assets $754M $1.3B $1.2B $1.3B $1B
 
Property Plant And Equipment $20.1M $20M $35.9M $35.2M $34.6M
Long-Term Investments -- -- -- -- --
Goodwill $185.1M $289.7M $443.9M $449M $449M
Other Intangibles $31M $64.1M $126.5M $121.2M $107M
Other Long-Term Assets $1.8M $4.2M $94.3M $91.6M $91.4M
Total Assets $1B $1.8B $1.9B $2B $1.7B
 
Accounts Payable $2.1M $2.2M $5.5M $4.8M $3.9M
Accrued Expenses $20.8M $25.7M $32.6M $38.2M $58.3M
Current Portion Of Long-Term Debt -- -- -- $248.9M --
Current Portion Of Capital Lease Obligations $4.3M $3.6M $6.2M $5M $4M
Other Current Liabilities $7.9M $10.4M $18.1M $23.7M --
Total Current Liabilities $203.6M $256.2M $314.6M $605.9M $377.3M
 
Long-Term Debt $401.2M $1.1B $1.4B $1.1B $891.8M
Capital Leases -- -- -- -- --
Total Liabilities $621.7M $1.4B $1.8B $1.8B $1.3B
 
Common Stock $573K $586K $598K $613K $624K
Other Common Equity Adj $568K $157K -$3.1M -$1.2M -$118K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.1M $22M $24.6M $27.8M $29.6M
Total Equity $425.1M $362.8M $102.5M $243.5M $397.5M
 
Total Liabilities and Equity $1B $1.8B $1.9B $2B $1.7B
Cash and Short Terms $525.5M $1.2B $1B $1.2B $846.3M
Total Debt $401.2M $1.1B $1.4B $1.4B $891.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$32.1M -$39.4M -$101M -$33.9M $59.1M
Depreciation & Amoritzation $21.3M $20.9M $27.1M $42.8M $50.1M
Stock-Based Compensation $34.1M $49.7M $65.9M $75.9M $78M
Change in Accounts Receivable -$28M -$5.7M -$14.3M -$23M -$20.9M
Change in Inventories -- -- -- -- --
Cash From Operations $29.7M $54.7M $80.1M $56M $126.6M
 
Capital Expenditures $9.7M $19.4M $23.3M $30.2M $27.6M
Cash Acquisitions -- -$119.3M -- -$157.7M -$11.4M
Cash From Investing -$408.5M $173.6M -$506.9M -$395.6M -$62.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $487.2M -- $1.1B -- --
Long-Term Debt Repaid -- -- -$432.3M -$619K -$990K
Repurchase of Common Stock -$3.9M -$8.2M -$17M -$9.5M -$15M
Other Financing Activities -$46.6M -$562K -$100.7M -$84K -$5.6M
Cash From Financing $452.5M $18.9M $599.2M $1.4M $6.1M
 
Beginning Cash (CF) $46.5M $120.5M $367.9M $540M $201.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $73.8M $247.2M $172.4M -$338.2M $70.3M
Ending Cash (CF) $120.5M $367.9M $540M $201.2M $271.4M
 
Levered Free Cash Flow $20M $35.3M $56.8M $25.8M $99M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$7.9M -$9.7M -$19M $13.5M $14.6M
Depreciation & Amoritzation $5.2M $6.7M $11.2M $12.9M $12.9M
Stock-Based Compensation $13.3M $16.9M $20.9M $20.1M $22.6M
Change in Accounts Receivable $7.2M -$4.2M $12.2M -$256K $1.8M
Change in Inventories -- -- -- -- --
Cash From Operations $21.8M $17.1M $24.2M $37M $55.9M
 
Capital Expenditures $3.1M $7.2M $7.6M $5.6M $6.5M
Cash Acquisitions -$121.4M -- -- -$11.4M --
Cash From Investing -$87.8M -$281.2M -$41.2M -$11.3M $304M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- -$662K
Long-Term Debt Repaid -- -- -$185K -$250K -$250.3M
Repurchase of Common Stock -$1.3M -$2.7M -$1.9M -$722K -$1.2M
Other Financing Activities -$169K -$128K -- -- --
Cash From Financing $2.4M -$212K -$800K $6.1M -$251.7M
 
Beginning Cash (CF) $471.9M $643.8M $208.7M $204.8M $616.9M
Foreign Exchange Rate Adjustment $88K $3K -$146K -$64K $477K
Additions / Reductions -$63.6M -$264.4M -$18M $31.8M $108.2M
Ending Cash (CF) $408.4M $379.4M $190.5M $236.2M $725.3M
 
Levered Free Cash Flow $18.7M $9.9M $16.6M $31.4M $49.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$35.5M -$81.2M -$76.9M $45.3M $128.6M
Depreciation & Amoritzation $19.1M $26.5M $37.9M $49.1M $51.1M
Stock-Based Compensation $44.8M $63.1M $74.5M $78.9M $81.4M
Change in Accounts Receivable -$9M -$11.9M -$1.4M -$20.9M -$5.5M
Change in Inventories -- -- -- -- --
Cash From Operations $48.1M $72.8M $52.4M $110.2M $189.2M
 
Capital Expenditures $15.2M $23.2M $31.5M $26.3M $26.4M
Cash Acquisitions -$121.4M $2.1M -$157.7M -$11.4M -$9K
Cash From Investing -$184M -$703M -$245.3M -$75.4M $806.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.1B -- -- --
Long-Term Debt Repaid -- -$432.2M -$417K -$974K -$1.1B
Repurchase of Common Stock -$6.7M -$14.7M -$12.2M -$15.8M -$14.5M
Other Financing Activities -$507K -$103.1M -- -- --
Cash From Financing $15.6M $601.4M $5.2M $11M -$506.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$120.2M -$28.8M -$188M $46M $488.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $33M $49.6M $20.9M $83.9M $162.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$26.8M -$68.5M -$44.4M $34.8M $104.3M
Depreciation & Amoritzation $14.6M $20.2M $31M $37.3M $38.2M
Stock-Based Compensation $35.4M $48.8M $57.4M $60.5M $63.9M
Change in Accounts Receivable $11.6M $5.4M $18.3M $20.4M $35.8M
Change in Inventories -- -- -- -- --
Cash From Operations $39.9M $58M $30.3M $84.4M $147M
 
Capital Expenditures $12.7M $16.4M $24.7M $20.8M $19.6M
Cash Acquisitions -$121.4M -- -$157.7M -$11.4M --
Cash From Investing $236.4M -$640.1M -$378.5M -$58.3M $810.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.1B -- -- $662M
Long-Term Debt Repaid -- -$432.2M -$380K -$735K -$1.1B
Repurchase of Common Stock -$6.1M -$12.6M -$7.9M -$14.1M -$13.6M
Other Financing Activities -$394K -$102.9M -$84K -- -$59.7M
Cash From Financing $11.4M $593.9M -$195K $9.4M -$503.4M
 
Beginning Cash (CF) $903.6M $1.9B $1.1B $628.5M $1.2B
Foreign Exchange Rate Adjustment $130K -$201K -$833K -$271K $56K
Additions / Reductions $287.7M $11.7M -$348.6M $35.5M $454.1M
Ending Cash (CF) $1.2B $1.9B $765M $663.6M $1.7B
 
Levered Free Cash Flow $27.2M $41.5M $5.6M $63.7M $127.5M

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
53
ARQQ alert for Dec 26

Arqit Quantum [ARQQ] is up 49.85% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 3.73% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is down 2.02% over the past day.

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

Show me the best stock