Financhill
Sell
23

BTM Quote, Financials, Valuation and Earnings

Last price:
$1.59
Seasonality move :
8.6%
Day range:
$1.56 - $1.62
52-week range:
$1.33 - $3.70
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.05x
P/B ratio:
--
Volume:
189.4K
Avg. volume:
1.5M
1-year change:
-32.77%
Market cap:
$33.2M
Revenue:
$689M
EPS (TTM):
-$0.77
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- $245.1M $549M $646.8M $689M
Revenue Growth (YoY) -- -- 123.95% 17.82% 6.51%
 
Cost of Revenues -- $214M $493M $574.5M $587.9M
Gross Profit -- $31.1M $56M $72.3M $101M
Gross Profit Margin -- 12.68% 10.21% 11.18% 14.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $14M $29.1M $37M $57.8M
Other Inc / (Exp) -- $324.6K -$97.8K -$262K -$17M
Operating Expenses -- $16.3M $42.2M $55.8M $70.6M
Operating Income -- $14.8M $13.8M $16.5M $30.5M
 
Net Interest Expenses -- $731.1K $8M $12.3M $11.9M
EBT. Incl. Unusual Items -- $14.4M $5.8M $3.9M $1.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$171.2K $395K $49K
Net Income to Company -- $14.4M $5.9M $3.5M $1.5M
 
Minority Interest in Earnings -- -- $21K -$3.5M -$27.6M
Net Income to Common Excl Extra Items -- $14.4M $5.9M -- -$26.1M
 
Basic EPS (Cont. Ops) -- $1.17 $0.48 -- -$1.57
Diluted EPS (Cont. Ops) -- $1.17 $0.48 -- -$1.57
Weighted Average Basic Share -- $12.4M $12.4M $12.4M $16.7M
Weighted Average Diluted Share -- $12.4M $12.4M $12.4M $16.7M
 
EBITDA -- $17.4M $26.8M $35M $26.2M
EBIT -- $15.1M $13.8M $16.3M $13.4M
 
Revenue (Reported) -- $245.1M $549M $646.8M $689M
Operating Income (Reported) -- $14.8M $13.8M $16.5M $30.5M
Operating Income (Adjusted) -- $15.1M $13.8M $16.3M $13.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $174.8M $179.5M $135.3M
Revenue Growth (YoY) -- -- -- 2.69% -24.63%
 
Cost of Revenues -- -- $153.5M $152.5M $112.9M
Gross Profit -- -- $21.3M $26.9M $22.4M
Gross Profit Margin -- -- 12.2% 15.01% 16.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $11.7M $16.2M $14.7M
Other Inc / (Exp) -- -- $304K -$3.3M $74K
Operating Expenses -- -- $16.5M $19.5M $16.9M
Operating Income -- -- $4.9M $7.4M $5.5M
 
Net Interest Expenses -- -- $3.1M $2.8M $2.9M
EBT. Incl. Unusual Items -- -- $2.1M $1.4M $2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$1.3M $337K $347K
Net Income to Company -- -- $3.3M $1.1M $2.3M
 
Minority Interest in Earnings -- -- -$2.9M -$8.2M -$3.2M
Net Income to Common Excl Extra Items -- -- $361K -$7.1M -$939K
 
Basic EPS (Cont. Ops) -- -- -- -$0.43 -$0.05
Diluted EPS (Cont. Ops) -- -- -- -$0.43 -$0.05
Weighted Average Basic Share -- -- $12.4M $16.7M $20.7M
Weighted Average Diluted Share -- -- $12.4M $16.7M $20.7M
 
EBITDA -- -- $9.9M $7.4M $7.8M
EBIT -- -- $5.2M $4.2M $5.6M
 
Revenue (Reported) -- -- $174.8M $179.5M $135.3M
Operating Income (Reported) -- -- $4.9M $7.4M $5.5M
Operating Income (Adjusted) -- -- $5.2M $4.2M $5.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $690.2M $585.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $591.7M $497.7M
Gross Profit -- -- -- $98.5M $87.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $53.6M $58.6M
Other Inc / (Exp) -- -- $127.2K -$14.8M -$2.8M
Operating Expenses -- -- -- $67.6M $70M
Operating Income -- -- -- $31M $17.6M
 
Net Interest Expenses -- -- $9.2M $13.3M $12.5M
EBT. Incl. Unusual Items -- -- -- $2.9M $2.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $277K $1.5M
Net Income to Company -- -- -- $2.6M $748K
 
Minority Interest in Earnings -- -- -$7M -$7.9M -$27M
Net Income to Common Excl Extra Items -- -- -- -$5.3M -$26.3M
 
Basic EPS (Cont. Ops) -- -- -- -$1.30 -$0.77
Diluted EPS (Cont. Ops) -- -- -- -$1.30 -$0.77
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- $30.1M $26.2M
EBIT -- -- -- $16.2M $14.8M
 
Revenue (Reported) -- -- -- $690.2M $585.3M
Operating Income (Reported) -- -- -- $31M $17.6M
Operating Income (Adjusted) -- -- -- $16.2M $14.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $497.2M $540.6M $436.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $443.9M $461.1M $370.8M
Gross Profit -- -- $53.2M $79.5M $66M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $26.6M $43.2M $44.1M
Other Inc / (Exp) -- -- $127.2K -$14.4M -$151K
Operating Expenses -- -- $41M $52.8M $52.2M
Operating Income -- -- $12.2M $26.7M $13.8M
 
Net Interest Expenses -- -- $9.2M $10.1M $10.7M
EBT. Incl. Unusual Items -- -- $3.2M $2.2M $2.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$859.7K -$977K $479K
Net Income to Company -- -- $4.1M $3.1M $2.4M
 
Minority Interest in Earnings -- -- -$7M -$8M -$7.5M
Net Income to Common Excl Extra Items -- -- -$3M -$4.9M -$5M
 
Basic EPS (Cont. Ops) -- -- -$0.27 -$1.30 -$0.27
Diluted EPS (Cont. Ops) -- -- -$0.27 -$1.30 -$0.27
Weighted Average Basic Share -- -- $37.1M $41.4M $56.8M
Weighted Average Diluted Share -- -- $37.1M $41.4M $56.8M
 
EBITDA -- -- $26.7M $21.8M $21.8M
EBIT -- -- $12.4M $12.3M $13.6M
 
Revenue (Reported) -- -- $497.2M $540.6M $436.9M
Operating Income (Reported) -- -- $12.2M $26.7M $13.8M
Operating Income (Adjusted) -- -- $12.4M $12.3M $13.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $41.2M $38M $37.5M $29.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $91.7K $263K $245K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $1.3M $2.3M
Other Current Assets -- $729.6K $9M $1.2M $4.9M
Total Current Assets -- $41.9M $47.1M $40.4M $37.3M
 
Property Plant And Equipment -- $11.2M $45.6M $39M $25.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $8.7M $8.7M $8.7M
Other Intangibles -- -- $6.9M $5.4M $3.8M
Other Long-Term Assets -- -- -- -- --
Total Assets -- $53.1M $108.3M $93.4M $77.4M
 
Accounts Payable -- $2.2M $10M $8.1M $8.3M
Accrued Expenses -- $2M $5.5M $7.8M $13.4M
Current Portion Of Long-Term Debt -- $875K $3.2M $8.1M $4M
Current Portion Of Capital Lease Obligations -- $3.1M $17.2M $18.7M $7.1M
Other Current Liabilities -- -- $1.6M $1.8M $3M
Total Current Liabilities -- $8.2M $37.6M $46.8M $46M
 
Long-Term Debt -- $21.8M $33.5M $29.5M $17.1M
Capital Leases -- -- -- -- --
Total Liabilities -- $33.8M $89.4M $84M $68M
 
Common Stock -- $19.3M -- -- $5K
Other Common Equity Adj -- -- -- -$182K -$203K
Common Equity -- $19.3M $19M $7.2M -$15.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $2.2M $25.2M
Total Equity -- $19.3M $19M $9.4M $9.4M
 
Total Liabilities and Equity -- $53.1M $108.3M $93.4M $77.4M
Cash and Short Terms -- $41.2M $38M $37.5M $29.8M
Total Debt -- $22.7M $36.7M $37.6M $21.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- -- $29.7M $32.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $332K $380K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- $3.8M
Other Current Assets -- -- -- $5.6M $5M
Total Current Assets -- -- -- $35.6M $41.4M
 
Property Plant And Equipment -- -- -- $27.9M $30.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $8.7M $8.7M
Other Intangibles -- -- -- $4.2M $2.7M
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- -- $78.5M $87.4M
 
Accounts Payable -- -- -- $7.6M $12M
Accrued Expenses -- -- -- $23.3M $13.9M
Current Portion Of Long-Term Debt -- -- -- $1.9M $4.9M
Current Portion Of Capital Lease Obligations -- -- -- $11.4M $4.8M
Other Current Liabilities -- -- -- $2.7M $2.7M
Total Current Liabilities -- -- -- $49.4M $45.6M
 
Long-Term Debt -- -- -- $16.8M $41.9M
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $71.9M $95.3M
 
Common Stock -- -- -- $5K $5K
Other Common Equity Adj -- -- -- -$203K -$204K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $20.4M $9.3M
Total Equity -- -- -- $6.6M -$7.9M
 
Total Liabilities and Equity -- -- -- $78.5M $87.4M
Cash and Short Terms -- -- -- $29.7M $32.2M
Total Debt -- -- -- $18.7M $46.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- $14.4M $5.9M $3.5M $1.5M
Depreciation & Amoritzation -- $2.2M $13M $18.8M $12.8M
Stock-Based Compensation -- -- $505K $1.2M $4.1M
Change in Accounts Receivable -- -- $14.4K -$171K $170K
Change in Inventories -- -- -- -- --
Cash From Operations -- $18.3M $23.3M $31.3M $41.1M
 
Capital Expenditures -- $1.4M $7.9M $1.1M $22K
Cash Acquisitions -- -- -$11.4M -- --
Cash From Investing -- -$1.4M -$19.3M -$3.1M -$22K
 
Dividends Paid (Ex Special Dividend) -- -$1.4M -$7.6M -$11.4M -$15M
Special Dividend Paid
Long-Term Debt Issued -- $26.2M $15M $5M $1.3M
Long-Term Debt Repaid -- -$4.8M -$13.9M -$22M -$34.1M
Repurchase of Common Stock -- -- -- -- -$279K
Other Financing Activities -- -$2.3M -$467.7K -$210K -$735K
Cash From Financing -- $17.7M -$7M -$28.5M -$48.9M
 
Beginning Cash (CF) -- $6.6M $41.2M $38M $37.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $34.6M -$3.1M -$397K -$7.8M
Ending Cash (CF) -- $41.2M $38M $37.5M $29.8M
 
Levered Free Cash Flow -- $16.9M $15.4M $30.1M $41.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $3.3M $1.1M $2.3M
Depreciation & Amoritzation -- -- $4.8M $3.3M $2.2M
Stock-Based Compensation -- -- $302K $944K $412K
Change in Accounts Receivable -- -- -$44K $841K $1.4M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $10.9M $7M $5.8M
 
Capital Expenditures -- -- $267K -$13K $6.8M
Cash Acquisitions -- -- -$2M -$2M --
Cash From Investing -- -- -$2.3M -$2M -$7.3M
 
Dividends Paid (Ex Special Dividend) -- -- -$662K -$273K -$15M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $7.3M
Long-Term Debt Repaid -- -- -$7.3M -$2.1M -$2.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1K -$346K --
Cash From Financing -- -- -$8M -$2.7M -$10.2M
 
Beginning Cash (CF) -- -- $37.9M $27.4M $43.9M
Foreign Exchange Rate Adjustment -- -- -$169K -$6K -$12K
Additions / Reductions -- -- $633K $2.3M -$11.7M
Ending Cash (CF) -- -- $38.3M $29.7M $32.2M
 
Levered Free Cash Flow -- -- $10.6M $7M -$1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- $2.6M $748K
Depreciation & Amoritzation -- -- -- $14M $11.4M
Stock-Based Compensation -- -- $909K $3.3M $4.2M
Change in Accounts Receivable -- -- -- -$158K $1.5M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $42.8M $24.8M
 
Capital Expenditures -- -- $967K $148K $9.9M
Cash Acquisitions -- -- -$2M -- $2M
Cash From Investing -- -- -- -$2.1M -$8.5M
 
Dividends Paid (Ex Special Dividend) -- -- -$5.8M -$18.5M -$24.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $29M
Long-Term Debt Repaid -- -- -- -$32.4M -$15.5M
Repurchase of Common Stock -- -- -- -- -$437K
Other Financing Activities -- -- -- -- -$2M
Cash From Financing -- -- -- -$49.7M -$13.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$9M $2.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $42.7M $14.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $4.1M $3.1M $2.4M
Depreciation & Amoritzation -- -- $14.4M $9.6M $8.2M
Stock-Based Compensation -- -- $909K $2.9M $3M
Change in Accounts Receivable -- -- -$42K -$29K $1.3M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $22M $33.6M $17.3M
 
Capital Expenditures -- -- $967K $5K $9.9M
Cash Acquisitions -- -- -$2M -$2M --
Cash From Investing -- -- -$3M -$2M -$10.5M
 
Dividends Paid (Ex Special Dividend) -- -- -$5.8M -$13M -$22.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $5M -- $27.7M
Long-Term Debt Repaid -- -- -$17.3M -$27.7M -$9.1M
Repurchase of Common Stock -- -- -- -- -$158K
Other Financing Activities -- -- -$210K $1.3M -$19K
Cash From Financing -- -- -$18.3M -$39.5M -$4.3M
 
Beginning Cash (CF) -- -- $110.7M $106.6M $115.9M
Foreign Exchange Rate Adjustment -- -- -$403K $15K $35K
Additions / Reductions -- -- $703K -$7.9M $2.4M
Ending Cash (CF) -- -- $111M $98.7M $118.3M
 
Levered Free Cash Flow -- -- $21M $33.6M $7.4M

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

GET BETTER TRADE IDEAS

Popular

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…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

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
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock