Financhill
Sell
6

BRBR Quote, Financials, Valuation and Earnings

Last price:
$57.48
Seasonality move :
1.63%
Day range:
$57.00 - $58.76
52-week range:
$48.06 - $80.67
Dividend yield:
0%
P/E ratio:
26.74x
P/S ratio:
3.44x
P/B ratio:
--
Volume:
2M
Avg. volume:
2.4M
1-year change:
-2.43%
Market cap:
$7.3B
Revenue:
$2B
EPS (TTM):
$2.15
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $988.3M $1.2B $1.4B $1.7B $2B
Revenue Growth (YoY) 15.67% 26.19% 9.98% 21.53% 19.76%
 
Cost of Revenues $650.3M $860.9M $949.7M $1.1B $1.3B
Gross Profit $338M $386.2M $421.8M $530.2M $707.3M
Gross Profit Margin 34.2% 30.97% 30.76% 31.81% 35.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $151.8M $167.1M $189.7M $216.3M $284.6M
Other Inc / (Exp) -- -$1.6M -$17.6M -- --
Operating Expenses $174M $218.2M $209.4M $242.9M $319.6M
Operating Income $164M $168M $212.4M $287.3M $387.7M
 
Net Interest Expenses $54.7M $43.2M $49.2M $66.9M $58.3M
EBT. Incl. Unusual Items $109.3M $123.2M $145.6M $220.4M $329.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.2M $8.8M $29.6M $54.9M $82.9M
Net Income to Company $100.1M $114.4M $116M $165.5M $246.5M
 
Minority Interest in Earnings -$76.6M -$86.8M -$33.7M -- --
Net Income to Common Excl Extra Items $23.5M $27.6M $82.3M $165.5M $246.5M
 
Basic EPS (Cont. Ops) $0.60 $0.70 $0.88 $1.24 $1.89
Diluted EPS (Cont. Ops) $0.60 $0.70 $0.88 $1.23 $1.86
Weighted Average Basic Share $39.4M $39.5M $93.5M $133M $130.3M
Weighted Average Diluted Share $39.5M $39.7M $93.8M $134.1M $132.3M
 
EBITDA $189.3M $220.1M $216.1M $315.6M $424.2M
EBIT $164M $166.4M $194.8M $287.3M $387.7M
 
Revenue (Reported) $988.3M $1.2B $1.4B $1.7B $2B
Operating Income (Reported) $164M $168M $212.4M $287.3M $387.7M
Operating Income (Adjusted) $164M $166.4M $194.8M $287.3M $387.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $282.1M $315.2M $385.6M $494.6M $588M
Revenue Growth (YoY) 9.55% 11.73% 22.34% 28.27% 18.88%
 
Cost of Revenues $195.1M $228.2M $268.5M $330.3M $398.2M
Gross Profit $87M $87M $117.1M $164.3M $189.8M
Gross Profit Margin 30.84% 27.6% 30.37% 33.22% 32.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $48.2M $48.9M $54.3M $69.1M $90.5M
Other Inc / (Exp) -$1.5M -$17.6M -- -- --
Operating Expenses $71.4M $53.8M $59.1M $73.3M $94.7M
Operating Income $15.6M $33.2M $58M $91M $95.1M
 
Net Interest Expenses $11.3M $8.5M $16.8M $14.5M $16.5M
EBT. Incl. Unusual Items $2.8M $7.1M $41.2M $76.5M $78.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $300K $3.2M $10.3M $19.3M $19.9M
Net Income to Company $2.5M $3.9M $30.9M $57.2M $58.7M
 
Minority Interest in Earnings -$1.9M -$2.6M -- -- --
Net Income to Common Excl Extra Items $600K $1.3M $30.9M $57.2M $58.7M
 
Basic EPS (Cont. Ops) $0.02 $0.02 $0.23 $0.44 $0.46
Diluted EPS (Cont. Ops) $0.02 $0.02 $0.23 $0.43 $0.45
Weighted Average Basic Share $39.5M $62.7M $133.4M $131M $128.2M
Weighted Average Diluted Share $39.7M $62.9M $134.5M $133M $129.9M
 
EBITDA $38M $20.9M $63.2M $95.6M $99.7M
EBIT $14.1M $15.6M $58M $91M $95.1M
 
Revenue (Reported) $282.1M $315.2M $385.6M $494.6M $588M
Operating Income (Reported) $15.6M $33.2M $58M $91M $95.1M
Operating Income (Adjusted) $14.1M $15.6M $58M $91M $95.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.1B $1.3B $1.5B $1.8B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $713.9M $917.7M $1B $1.2B $1.4B
Gross Profit $337.4M $386.6M $481.4M $603.6M $784.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $154.3M $166.3M $200M $242.2M $333.3M
Other Inc / (Exp) -$1.5M -$17.7M -- -- --
Operating Expenses $194.4M $198.2M $219.6M $285.5M $350.3M
Operating Income $143M $188.4M $261.8M $318.1M $434.1M
 
Net Interest Expenses $52.9M $36M $65.8M $62.8M $59.8M
EBT. Incl. Unusual Items $88.6M $134.7M $196M $255.3M $374.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.5M $12.5M $48.1M $63.8M $93.3M
Net Income to Company $85.1M $122.2M $147.9M $191.5M $281M
 
Minority Interest in Earnings -$63.4M -$93.5M -- -- --
Net Income to Common Excl Extra Items $21.7M $28.7M $147.9M $191.5M $281M
 
Basic EPS (Cont. Ops) $0.55 $0.72 $1.10 $1.45 $2.18
Diluted EPS (Cont. Ops) $0.55 $0.72 $1.10 $1.43 $2.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $184.6M $204.4M $283M $363.1M $452.6M
EBIT $141.5M $170.7M $261.8M $318.1M $434.1M
 
Revenue (Reported) $1.1B $1.3B $1.5B $1.8B $2.2B
Operating Income (Reported) $143M $188.4M $261.8M $318.1M $434.1M
Operating Income (Adjusted) $141.5M $170.7M $261.8M $318.1M $434.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $564.5M $621.7M $748.3M $925M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $385.6M $442.4M $509.4M $612.7M $731.5M
Gross Profit $178.9M $179.3M $238.9M $312.3M $389.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $86.5M $85.7M $96M $121.9M $170.6M
Other Inc / (Exp) -$1.5M -$17.6M -- -- --
Operating Expenses $115.5M $95.5M $105.7M $148.3M $179M
Operating Income $63.4M $83.8M $133.2M $164M $210.4M
 
Net Interest Expenses $24.1M $16.9M $33.5M $29.4M $30.9M
EBT. Incl. Unusual Items $37.8M $49.3M $99.7M $134.6M $179.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4M $6.1M $24.6M $33.5M $43.9M
Net Income to Company $35.4M $43.2M $75.1M $101.1M $135.6M
 
Minority Interest in Earnings -$27M -$33.7M -- -- --
Net Income to Common Excl Extra Items $8.4M $9.5M $75.1M $101.1M $135.6M
 
Basic EPS (Cont. Ops) $0.22 $0.23 $0.56 $0.77 $1.05
Diluted EPS (Cont. Ops) $0.22 $0.23 $0.56 $0.76 $1.04
Weighted Average Basic Share $79M $102.1M $268.3M $262.2M $257.1M
Weighted Average Diluted Share $79.3M $102.5M $269.6M $266M $261M
 
EBITDA $92.5M $76.8M $143.7M $191.2M $219.6M
EBIT $61.9M $66.2M $133.2M $164M $210.4M
 
Revenue (Reported) $564.5M $621.7M $748.3M $925M $1.1B
Operating Income (Reported) $63.4M $83.8M $133.2M $164M $210.4M
Operating Income (Adjusted) $61.9M $66.2M $133.2M $164M $210.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $48.7M $152.6M $35.8M $48.4M $71.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $78.3M $97M $151.7M $147.3M $205.6M
Inventory $150.5M $117.9M $199.8M $194.3M $286.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $7.9M $13.7M $12.4M $13.3M $15.1M
Total Current Assets $290.2M $388.1M $421.3M $424.2M $592.7M
 
Property Plant And Equipment $10.2M $8.9M $8M $8.5M $9.2M
Long-Term Investments -- -- -- -- --
Goodwill $65.9M $65.9M $65.9M $65.9M $65.9M
Other Intangibles $274.3M $223.1M $203.3M $176.8M $141.8M
Other Long-Term Assets $12.9M $10.5M $8.7M $12M $14.5M
Total Assets $653.5M $696.5M $707.2M $691.6M $837M
 
Accounts Payable $54.7M $89M $91.4M $85M $119.1M
Accrued Expenses $13.1M $8.5M $16M $21M $21M
Current Portion Of Long-Term Debt $63.8M $116.3M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $11M $20.2M $20.2M $25.4M $37.9M
Total Current Liabilities $153.1M $251.3M $143.5M $150.2M $203.7M
 
Long-Term Debt $622.6M $481.2M $929.5M $856.8M $833.1M
Capital Leases -- -- -- -- --
Total Liabilities $814.5M $762M $1.1B $1B $1B
 
Common Stock $400K $400K $1.4M $1.4M $1.4M
Other Common Equity Adj -$4M -$3.5M -$4.3M -$3.1M -$2M
Common Equity -$2.2B -$3.1B -$376.2M -$323.5M -$205.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2B $3B -- -- --
Total Equity -$161M -$65.5M -$376.2M -$323.5M -$205.9M
 
Total Liabilities and Equity $653.5M $696.5M $707.2M $691.6M $837M
Cash and Short Terms $48.7M $152.6M $35.8M $48.4M $71.1M
Total Debt $686.4M $597.5M $929.5M $856.8M $833.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $33.2M $69.5M $25.5M $79.3M $28.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $117.4M $132.5M $193.8M $229.4M $266M
Inventory $148.2M $144.7M $265.5M $194.1M $385.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.1M $12.8M $12.2M $10.4M $15.1M
Total Current Assets $307.9M $359.5M $497M $513.2M $710.6M
 
Property Plant And Equipment $8.9M $8.9M $8.3M $8.5M $10.2M
Long-Term Investments -- -- -- -- --
Goodwill $65.9M $65.9M $65.9M $65.9M $65.9M
Other Intangibles $245.2M $213.3M $193.7M $150.4M $133.4M
Other Long-Term Assets $11.4M $10.1M $7.6M $14.8M $13M
Total Assets $639.3M $657.7M $772.5M $765M $947.5M
 
Accounts Payable $91M $85.5M $105M $101.9M $160.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $73.2M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $35M $45.1M $52M $71.1M $82.8M
Total Current Liabilities $199.2M $130.6M $157M $173M $243.4M
 
Long-Term Debt $539.6M $938.8M $970.1M $832.4M $953.7M
Capital Leases -- -- -- -- --
Total Liabilities $773.1M $1.1B $1.1B $1B $1.2B
 
Common Stock $400K $1.4M $1.4M $1.4M $1.4M
Other Common Equity Adj -$3.7M -$2.2M -$2.5M -$2.7M -$2.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B -- -- -- --
Total Equity -$133.8M -$428.8M -$363.1M -$247.7M -$254.1M
 
Total Liabilities and Equity $639.3M $657.7M $772.5M $765M $947.5M
Cash and Short Terms $33.2M $69.5M $25.5M $79.3M $28.1M
Total Debt $612.8M $938.8M $970.1M $832.4M $953.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $100.1M $114.4M $116M $165.5M $246.5M
Depreciation & Amoritzation $25.3M $53.7M $21.3M $28.3M $36.5M
Stock-Based Compensation $2.5M $4.6M $9.8M $14.2M $21M
Change in Accounts Receivable -$14.2M -$21M -$70.7M $5.5M -$51.6M
Change in Inventories -$11.5M $32.4M -$83.9M $6.4M -$90.9M
Cash From Operations $97.2M $226.1M $21M $215.6M $199.6M
 
Capital Expenditures $2.1M $1.6M $1.8M $1.8M $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.1M -$1.6M -$1.8M -$1.8M -$1.8M
 
Dividends Paid (Ex Special Dividend) -$32.1M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $881M $20M $164M $115M --
Long-Term Debt Repaid -$1.4B -$113.8M -$674.9M -$189M -$25M
Repurchase of Common Stock -- -- -$42.8M -$125.5M -$146.6M
Other Financing Activities -$9.6M -$27.1M $418.7M -$2.2M -$3.5M
Cash From Financing -$52.6M -$120.9M -$135M -$201.7M -$175.1M
 
Beginning Cash (CF) $5.5M $48.7M $152.6M $35.8M $48.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $42.5M $103.6M -$115.8M $12.1M $22.7M
Ending Cash (CF) $48.7M $152.6M $35.8M $48.4M $71.1M
 
Levered Free Cash Flow $95.1M $224.5M $19.2M $213.8M $197.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.5M $3.9M $30.9M $57.2M $58.7M
Depreciation & Amoritzation $23.9M $5.3M $5.2M $4.6M $4.6M
Stock-Based Compensation $1.1M $1.8M $3.5M $5.4M $5.6M
Change in Accounts Receivable $5.5M -$14.5M -$11.7M -$51M -$44.7M
Change in Inventories -$12.3M -$14.9M -$52.6M -$6.9M -$35.5M
Cash From Operations $50.5M $26.7M -$16M $16.3M $48.2M
 
Capital Expenditures $500K $500K $200K $300K $600K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$500K -$500K -$200K -$300K -$600K
 
Dividends Paid (Ex Special Dividend) -$7.1M $3.2M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $109M $60M -- $195M
Long-Term Debt Repaid -$58.8M -$519.8M -$35M -- -$75M
Repurchase of Common Stock -- -- -$27.3M -$21.4M -$173.1M
Other Financing Activities -$1.5M $420.6M -- -- --
Cash From Financing -$67.4M $13M -$2.3M -$21.4M -$53.1M
 
Beginning Cash (CF) $50.8M $30.4M $43.9M $85M $49.6M
Foreign Exchange Rate Adjustment -$200K -$100K $100K -$300K $100K
Additions / Reductions -$17.4M $39.2M -$18.5M -$5.4M -$5.5M
Ending Cash (CF) $33.2M $69.5M $25.5M $79.3M $44.2M
 
Levered Free Cash Flow $50M $26.2M -$16.2M $16M $47.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $85.1M $122.2M $147.9M $191.5M $281M
Depreciation & Amoritzation $43.1M $33.7M $21.2M $45M $18.5M
Stock-Based Compensation $3.6M $5.7M $13.5M $17.2M $22.7M
Change in Accounts Receivable -$5.9M -$15.5M -$61.6M -$35.8M -$36.2M
Change in Inventories $3.6M $2.9M -$121.1M $71.3M -$191M
Cash From Operations $176.1M $169.9M $23.7M $285.8M $160.3M
 
Capital Expenditures $1.4M $2.2M $1.2M $1.8M $3.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4M -$2.2M -$1.2M -$1.8M -$3.2M
 
Dividends Paid (Ex Special Dividend) -$33.3M $10.7M -- -- --
Special Dividend Paid
Long-Term Debt Issued $30M $109M $170M -- $230M
Long-Term Debt Repaid -$213.9M -$627.4M -$140M -$139M -$110M
Repurchase of Common Stock -- -$18.1M -$93.2M -$87.8M -$300.7M
Other Financing Activities -$2.4M $394.8M -$3M -$3.4M -$11.5M
Cash From Financing -$219.6M -$131M -$66.2M -$230.2M -$192.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$44.9M $36.7M -$43.7M $53.8M -$35.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $174.7M $167.7M $22.5M $284M $157.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $35.4M $43.2M $75.1M $101.1M $135.6M
Depreciation & Amoritzation $30.6M $10.6M $10.5M $27.2M $9.2M
Stock-Based Compensation $2.2M $3.3M $7M $10M $11.7M
Change in Accounts Receivable -$34.4M -$28.9M -$19.8M -$61.1M -$45.7M
Change in Inventories $2.2M -$27.3M -$64.5M $400K -$99.7M
Cash From Operations $73.8M $17.6M $20.3M $90.5M $51.2M
 
Capital Expenditures $500K $1.1M $500K $500K $1.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$500K -$1.1M -$500K -$500K -$1.9M
 
Dividends Paid (Ex Special Dividend) -$10.7M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $20M $109M $115M -- $230M
Long-Term Debt Repaid -$96.3M -$609.9M -$75M -$25M -$110M
Repurchase of Common Stock -- -$18.1M -$68.5M -$30.8M -$184.9M
Other Financing Activities -$2.4M $419.5M -$2.2M -$3.4M -$11.4M
Cash From Financing -$89.4M -$99.5M -$30.7M -$59.2M -$76.3M
 
Beginning Cash (CF) $99.5M $183M $79.7M $133.4M $120.7M
Foreign Exchange Rate Adjustment $600K -$100K $600K $100K $100K
Additions / Reductions -$16.1M -$83M -$10.9M $30.8M -$27M
Ending Cash (CF) $84M $99.9M $69.4M $164.3M $93.8M
 
Levered Free Cash Flow $73.3M $16.5M $19.8M $90M $49.3M

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
63
Is NVDA Stock a Buy?

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

Buy
60
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

Sell
18
CNC alert for Jul 3

Centene [CNC] is down 40.18% over the past day.

Sell
12
MOH alert for Jul 3

Molina Healthcare [MOH] is down 22.06% over the past day.

Buy
67
GBX alert for Jul 3

Greenbrier Companies [GBX] is up 21.28% over the past day.

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

Show me the best stock