Financhill
Buy
52

BTMD Quote, Financials, Valuation and Earnings

Last price:
$4.20
Seasonality move :
-3.77%
Day range:
$4.10 - $4.25
52-week range:
$3.04 - $8.44
Dividend yield:
0%
P/E ratio:
6.75x
P/S ratio:
0.72x
P/B ratio:
--
Volume:
97.4K
Avg. volume:
140.4K
1-year change:
-45.23%
Market cap:
$129.7M
Revenue:
$197.2M
EPS (TTM):
$0.61
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $116.6M $139.4M $165M $185.4M $197.2M
Revenue Growth (YoY) 5.99% 19.58% 18.34% 12.37% 6.38%
 
Cost of Revenues $44.9M $48.8M $54.6M $57.9M $58.1M
Gross Profit $71.6M $90.6M $110.4M $127.5M $139.1M
Gross Profit Margin 61.46% 64.98% 66.92% 68.78% 70.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $37.4M $54M $171.1M $98.8M $107.5M
Other Inc / (Exp) -$5K $17K $66.5M -$22.4M -$19.6M
Operating Expenses $39.9M $56M $171.1M $98.8M $107.5M
Operating Income $31.8M $34.6M -$60.7M $28.7M $31.6M
 
Net Interest Expenses $2.4M $1.7M $4M $6.4M $11M
EBT. Incl. Unusual Items $29.4M $32.9M $1.7M -$123K $1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $189K $286K $388K $2.7M $970K
Net Income to Company $29.2M $32.6M $1.3M -$2.8M $46K
 
Minority Interest in Earnings -- -- -$2.3M $6.1M $3.1M
Net Income to Common Excl Extra Items $29.2M $32.6M -$969K $3.3M $3.2M
 
Basic EPS (Cont. Ops) $3.85 $4.31 -$0.12 $0.13 $0.09
Diluted EPS (Cont. Ops) $3.85 $4.31 -$0.12 $0.13 $0.09
Weighted Average Basic Share $7.6M $7.6M $8.1M $25.7M $34.3M
Weighted Average Diluted Share $7.6M $7.6M $8.1M $25.7M $34.3M
 
EBITDA $32.9M $36M $8M $9.2M $15.6M
EBIT $31.8M $34.6M $5.8M $6.2M $12M
 
Revenue (Reported) $116.6M $139.4M $165M $185.4M $197.2M
Operating Income (Reported) $31.8M $34.6M -$60.7M $28.7M $31.6M
Operating Income (Adjusted) $31.8M $34.6M $5.8M $6.2M $12M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $37.1M $44.8M $46.8M $49M
Revenue Growth (YoY) -- -- 20.73% 4.37% 4.68%
 
Cost of Revenues -- $12.3M $13.9M $13.5M $12.6M
Gross Profit -- $24.9M $31M $33.4M $36.4M
Gross Profit Margin -- 66.95% 69.05% 71.26% 74.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $15.1M $23.1M $22.9M $26.7M
Other Inc / (Exp) -- $10K -$27M -$12.1M $10.7M
Operating Expenses -- $15.1M $23.1M $22.9M $26.7M
Operating Income -- $9.8M $7.9M $10.4M $9.7M
 
Net Interest Expenses -- $359K $1.6M $1.7M $2.9M
EBT. Incl. Unusual Items -- $9.4M -$20.8M -$3.3M $17.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $64K $630K $2.4M $1.6M
Net Income to Company -- $9.4M -$21.4M -$5.7M $15.8M
 
Minority Interest in Earnings -- -- $14.6M $1.6M -$2.1M
Net Income to Common Excl Extra Items -- $9.4M -$6.8M -$4.2M $13.7M
 
Basic EPS (Cont. Ops) -- $1.23 -$0.39 -$0.12 $0.44
Diluted EPS (Cont. Ops) -- $1.23 -$0.39 -$0.12 $0.37
Weighted Average Basic Share -- $7.6M $17.6M $34.6M $31.5M
Weighted Average Diluted Share -- $7.6M $17.6M $34.6M $37M
 
EBITDA -- $10.3M -$18.6M -$914K $21.2M
EBIT -- $9.8M -$19.2M -$1.7M $20.4M
 
Revenue (Reported) -- $37.1M $44.8M $46.8M $49M
Operating Income (Reported) -- $9.8M $7.9M $10.4M $9.7M
Operating Income (Adjusted) -- $9.8M -$19.2M -$1.7M $20.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $145M $172.7M $187.3M $199.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $49.7M $56.2M $57.5M $57.4M
Gross Profit -- $95.3M $116.5M $129.9M $142M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $58.9M $179.1M $98.7M $111.1M
Other Inc / (Exp) -- $23K $39.5M -$7.5M $3.2M
Operating Expenses -- $60.3M $179.1M $98.7M $111.1M
Operating Income -- $34.9M -$62.6M $31.2M $30.9M
 
Net Interest Expenses -- $1.5M $5.4M $6.4M $12.2M
EBT. Incl. Unusual Items -- $33.4M -$28.5M $17.4M $21.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $286K $954K $4.5M $291K
Net Income to Company -- -- -$29.5M $12.9M $21.6M
 
Minority Interest in Earnings -- -- $21.7M -$6.9M $297K
Net Income to Common Excl Extra Items -- $33.1M -$7.8M $6M $21.8M
 
Basic EPS (Cont. Ops) -- $4.37 -$0.54 $0.11 $0.71
Diluted EPS (Cont. Ops) -- $4.37 -$0.55 $0.05 $0.61
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $36.2M -$20.9M $26.9M $37.7M
EBIT -- $35M -$23.1M $23.7M $34M
 
Revenue (Reported) -- $145M $172.7M $187.3M $199.4M
Operating Income (Reported) -- $34.9M -$62.6M $31.2M $30.9M
Operating Income (Adjusted) -- $35M -$23.1M $23.7M $34M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $37.1M $44.8M $46.8M $49M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $12.3M $13.9M $13.5M $12.6M
Gross Profit -- $24.9M $31M $33.4M $36.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $15.1M $23.1M $22.9M $26.7M
Other Inc / (Exp) -- $10K -$27M -$12.1M $10.7M
Operating Expenses -- $15.1M $23.1M $22.9M $26.7M
Operating Income -- $9.8M $7.9M $10.4M $9.7M
 
Net Interest Expenses -- $359K $1.6M $1.7M $2.9M
EBT. Incl. Unusual Items -- $9.4M -$20.8M -$3.3M $17.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $64K $630K $2.4M $1.6M
Net Income to Company -- $9.4M -$21.4M -$5.7M $15.8M
 
Minority Interest in Earnings -- -- $14.6M $1.6M -$2.1M
Net Income to Common Excl Extra Items -- $9.4M -$6.8M -$4.2M $13.7M
 
Basic EPS (Cont. Ops) -- $1.23 -$0.39 -$0.12 $0.44
Diluted EPS (Cont. Ops) -- $1.23 -$0.39 -$0.12 $0.37
Weighted Average Basic Share -- $7.6M $17.6M $34.6M $31.5M
Weighted Average Diluted Share -- $7.6M $17.6M $34.6M $37M
 
EBITDA -- $10.3M -$18.6M -$914K $21.2M
EBIT -- $9.8M -$19.2M -$1.7M $20.4M
 
Revenue (Reported) -- $37.1M $44.8M $46.8M $49M
Operating Income (Reported) -- $9.8M $7.9M $10.4M $9.7M
Operating Income (Adjusted) -- $9.8M -$19.2M -$1.7M $20.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $17.2M $26.8M $79.2M $89M $39.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.7M $5.2M $6.9M $6.8M $7.6M
Inventory $4.3M $9.6M $11.2M $17.3M $14.8M
Prepaid Expenses $1.6M $1.5M $3.8M $7.6M $6.1M
Other Current Assets -- $3.9M -- $308K $111K
Total Current Assets $27.8M $47.1M $101.2M $122.3M $68.1M
 
Property Plant And Equipment $2.2M $2.7M $3.6M $3.1M $10.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- $5.8M
Other Intangibles $2.6M $4.6M $5.1M $5M $9.4M
Other Long-Term Assets -- -- -- -- $72K
Total Assets $32.6M $54.3M $111.6M $155.3M $122.4M
 
Accounts Payable $2.4M $4.3M $4.1M $4.2M $5.8M
Accrued Expenses $623K $3.8M $1M $2.4M $5.6M
Current Portion Of Long-Term Debt -- -- $6.3M $6.3M $6.3M
Current Portion Of Capital Lease Obligations $239K $248K $165K $311K $523K
Other Current Liabilities -- -- -- -- $24.7M
Total Current Liabilities $11.7M $17.3M $18.8M $22.2M $51.5M
 
Long-Term Debt $36.7M $32M $112.1M $106.6M $101.2M
Capital Leases -- -- -- -- --
Total Liabilities $49.7M $50.2M $169.9M $191.8M $224.6M
 
Common Stock -- -- $6K $6K $4K
Other Common Equity Adj -- -$40K -$5K -$12K -$35K
Common Equity -$17.1M $4.1M -$44.5M -$29.4M -$105.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -$13.8M -$7.1M $3.7M
Total Equity -$17.1M $4.1M -$58.3M -$36.5M -$102.2M
 
Total Liabilities and Equity $32.6M $54.3M $111.6M $155.3M $122.4M
Cash and Short Terms $17.2M $26.8M $79.2M $89M $39.3M
Total Debt $41.7M $37M $118.3M $112.9M $107.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- $87.6M $78.8M $41.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $7.6M $8M $7.8M
Inventory -- -- $9.6M $18.9M $13.5M
Prepaid Expenses -- -- $2.6M $8.4M $5.6M
Other Current Assets -- -- -- $216K $136K
Total Current Assets -- -- $107.5M $114.4M $68.7M
 
Property Plant And Equipment -- -- $3.3M $4.4M $11.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $5.5M $5.8M
Other Intangibles -- -- $5.2M $10.9M $9M
Other Long-Term Assets -- -- -- -- $72K
Total Assets -- -- $119.1M $160.1M $123.4M
 
Accounts Payable -- -- $5.1M $4.2M $3.3M
Accrued Expenses -- -- $646K $2.1M $5.3M
Current Portion Of Long-Term Debt -- -- $6.3M $6.3M $6.3M
Current Portion Of Capital Lease Obligations -- -- $217K $406K $540K
Other Current Liabilities -- -- -- $600K $25.1M
Total Current Liabilities -- -- $19.9M $24.1M $48.5M
 
Long-Term Debt -- -- $110.7M $105.3M $99.8M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $202.9M $205M $208.2M
 
Common Stock -- -- $6K $6K $4K
Other Common Equity Adj -- -- -$12K -$14K -$39K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -$35.3M -$9.5M $5.2M
Total Equity -- -- -$83.8M -$44.9M -$84.8M
 
Total Liabilities and Equity -- -- $119.1M $160.1M $123.4M
Cash and Short Terms -- $27.7M $87.6M $78.8M $41.7M
Total Debt -- -- $117M $111.5M $106.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $29.2M $32.6M $1.3M -$2.8M $46K
Depreciation & Amoritzation $1.1M $1.4M $2.2M $3M $3.6M
Stock-Based Compensation -- -- $82.2M $9.1M $8.7M
Change in Accounts Receivable -$1.5M -$752K -$1.6M -$505K -$2.3M
Change in Inventories -$904K -$5.8M -$1.7M -$6.1M $3.7M
Cash From Operations $26.4M $33.7M -$9.2M $26.9M $45.2M
 
Capital Expenditures $1.4M $3.8M $1.8M $2.7M $7M
Cash Acquisitions -- -- -- -- -$11.8M
Cash From Investing -$1.4M -$3.8M -$1.8M -$2.7M -$18.8M
 
Dividends Paid (Ex Special Dividend) -$13.3M -$11.4M -$12.9M -$8.7M -$4.7M
Special Dividend Paid
Long-Term Debt Issued -- -- $125M -- --
Long-Term Debt Repaid -$5M -$5M -$40.6M -$6.3M -$6.3M
Repurchase of Common Stock -- -- -$424K -- -$5.6M
Other Financing Activities -- -$3.9M -$797K -- -$62.2M
Cash From Financing -$18.3M -$20.3M $63.5M -$14.4M -$76.1M
 
Beginning Cash (CF) $10.5M $17.2M $26.8M $79.2M $89M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.7M $9.6M $52.5M $9.8M -$49.6M
Ending Cash (CF) $17.2M $26.8M $79.2M $89M $39.3M
 
Levered Free Cash Flow $25M $29.9M -$11M $24.2M $38.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- $9.4M -$21.4M -$5.7M $15.8M
Depreciation & Amoritzation -- $502K $538K $750K $857K
Stock-Based Compensation -- -- $2.2M $1.8M $2.1M
Change in Accounts Receivable -- -$1.3M -$728K -$1.3M -$907K
Change in Inventories -- $377K $1.6M $75K $952K
Cash From Operations -- $7M $13M $7.4M $6.5M
 
Capital Expenditures -- $482K $380K $1.1M $1.8M
Cash Acquisitions -- -- -- -$11.1M --
Cash From Investing -- -$482K -$380K -$12.2M -$1.8M
 
Dividends Paid (Ex Special Dividend) -- -$2.7M -$3.1M -$83K -$694K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$1.3M -$1.6M -$1.6M -$1.6M
Repurchase of Common Stock -- -- -- -$4.1M --
Other Financing Activities -- -$1.6M -- -- --
Cash From Financing -- -$5.6M -$4.2M -$5.4M -$2.3M
 
Beginning Cash (CF) -- $26.8M $79.2M $89M $39.3M
Foreign Exchange Rate Adjustment -- $13K -- -$2K -$4K
Additions / Reductions -- $925K $8.4M -$10.2M $2.4M
Ending Cash (CF) -- $27.7M $87.6M $78.8M $41.7M
 
Levered Free Cash Flow -- $6.5M $12.6M $6.3M $4.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -$29.5M $12.9M $21.6M
Depreciation & Amoritzation -- -- $2.2M $3.2M $3.7M
Stock-Based Compensation -- -- $84.4M $8.7M $9.1M
Change in Accounts Receivable -- -- -$946K -$1.1M -$1.8M
Change in Inventories -- -- -$525K -$7.6M $4.6M
Cash From Operations -- -- -$3.1M $21.3M $44.3M
 
Capital Expenditures -- $482K $1.7M $3.4M $7.8M
Cash Acquisitions -- -- -- -$11.1M -$720K
Cash From Investing -- -- -$1.7M -$14.5M -$8.5M
 
Dividends Paid (Ex Special Dividend) -- -$2.7M -$13.2M -$5.7M -$5.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$40.9M -$6.3M -$6.3M
Repurchase of Common Stock -- -- -- -$4.1M -$1.5M
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $64.8M -$15.6M -$72.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $59.9M -$8.8M -$37.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$4.9M $17.9M $36.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- $9.4M -$21.4M -$5.7M $15.8M
Depreciation & Amoritzation -- $502K $538K $750K $857K
Stock-Based Compensation -- -- $2.2M $1.8M $2.1M
Change in Accounts Receivable -- -$1.3M -$728K -$1.3M -$907K
Change in Inventories -- $377K $1.6M $75K $952K
Cash From Operations -- $7M $13M $7.4M $6.5M
 
Capital Expenditures -- $482K $380K $1.1M $1.8M
Cash Acquisitions -- -- -- -$11.1M --
Cash From Investing -- -$482K -$380K -$12.2M -$1.8M
 
Dividends Paid (Ex Special Dividend) -- -$2.7M -$3.1M -$83K -$694K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$1.3M -$1.6M -$1.6M -$1.6M
Repurchase of Common Stock -- -- -- -$4.1M --
Other Financing Activities -- -$1.6M -- -- --
Cash From Financing -- -$5.6M -$4.2M -$5.4M -$2.3M
 
Beginning Cash (CF) -- $26.8M $79.2M $89M $39.3M
Foreign Exchange Rate Adjustment -- $13K -- -$2K -$4K
Additions / Reductions -- $925K $8.4M -$10.2M $2.4M
Ending Cash (CF) -- $27.7M $87.6M $78.8M $41.7M
 
Levered Free Cash Flow -- $6.5M $12.6M $6.3M $4.6M

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

GET BETTER TRADE IDEAS

Popular

Where Will Hershey Stock Be In 1 Year?
Where Will Hershey Stock Be In 1 Year?

Chocolate stocks used to be the epitome of sleepy stability,…

Where Will KNOT Stock Be In 1 Year?
Where Will KNOT Stock Be In 1 Year?

In the case of KNOT Offshore Partners (KNOP), most headlines…

Why Is Goldman Sachs Stock Up So Much?
Why Is Goldman Sachs Stock Up So Much?

Investment banking giant Goldman Sachs (NYSE:GS) has sharply outperformed the…

Stock Ideas

Buy
60
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 52x

Buy
62
Is MSFT Stock a Buy?

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

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
65
AEVA alert for Jul 3

Aeva Technologies [AEVA] is up 7.78% over the past day.

Sell
44
PRGS alert for Jul 2

Progress Software [PRGS] is down 2.94% over the past day.

Sell
46
NAIL alert for Jul 3

Direxion Daily Homebuilders & Supplies Bull 3X Shs [NAIL] is up 3.1% over the past day.

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

Show me the best stock